| Revenue | NOK 5M | -35% |
| EBITDA | NOK -67K | +86% |
| Net profit | NOK -73K | +86% |
| Total assets | NOK 749K | +58% |
| Equity | NOK -945K | +3% |
| Employees | 13 | — |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 798 | 1 366 | 1 465 | 1 313 | 1 421 | 3 127 | 4 600 | 5 063 | 7 729 | 4 874 | 7 304 | 8 514 | 7 799 | 5 037 |
| Staff expenses | −309 | −603 | −537 | −492 | −597 | −1 006 | −1 645 | −2 002 | −2 559 | −1 622 | −2 558 | −3 335 | −3 107 | −1 783 |
| EBITDA | 67 | 24 | −18 | −261 | −408 | 92 | 113 | 91 | 286 | −692 | −61 | −607 | −473 | −67 |
| Depreciation & amort. | −0 | −18 | −20 | −41 | −38 | −39 | −86 | −90 | −117 | −129 | −40 | −49 | −36 | −37 |
| EBIT | 67 | 6 | −38 | −302 | −446 | 53 | 27 | 0 | 169 | −820 | −102 | −656 | −509 | −105 |
| Net financials | 0 | 0 | 2 | −2 | 1 | −36 | −21 | 0 | 5 | −27 | −41 | −0 | 0 | 4 |
| Profit before tax | 67 | 6 | −36 | −304 | −445 | 17 | 6 | 1 | 174 | −847 | −143 | −656 | −508 | −100 |
| Tax | 19 | 2 | −3 | −0 | −0 | −0 | −0 | −0 | −0 | −155 | −190 | −11 | −0 | −27 |
| Net profit | 48 | 5 | −33 | −304 | −445 | 17 | 6 | 1 | 174 | −693 | 47 | −646 | −508 | −73 |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 270 | 421 | 274 | 362 | 249 | 398 | 593 | 550 | 1 026 | 2 017 | 2 728 | 985 | 474 | 749 |
| Equity | 149 | 154 | 121 | −184 | −629 | −612 | −607 | −606 | −432 | −576 | 184 | −461 | −969 | −945 |
| Long-term debt | 2 | 103 | 0 | 400 | 500 | 710 | 760 | 760 | 1 000 | 1 350 | 1 361 | 0 | 0 | 0 |
| Short-term debt | 119 | 164 | 153 | 145 | 378 | 300 | 439 | 396 | 458 | 1 243 | 1 183 | 1 446 | 1 444 | 1 694 |
| Total debt | 121 | 267 | 153 | 545 | 878 | 1 011 | 1 199 | 1 156 | 1 458 | 2 593 | 2 544 | 1 446 | 1 444 | 1 694 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ME Deputy Member | Deputy Member | 2019 | — | — |
CS Deputy Member | Deputy Member | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Zabricius As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Mathilde Elvebø Beckmann | Deputy Member | 0 companies |
| Cecilie Steiran Pahr | Deputy Member | 0 companies |
| Pål Steiran | Board of Directors | 0 companies |
| Hanne Svele | Board of Directors | 0 companies |
| Per Steiran | Chairman | 0 companies |