| Revenue | NOK 882K | +133% |
| EBITDA | NOK 517K | +255% |
| Net profit | NOK 401K | +1482% |
| Total assets | NOK 1,1M | +7% |
| Equity | NOK 1M | +16% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4 323 | 4 565 | 4 992 | 8 125 | 11 906 | 13 262 | 16 889 | 11 732 | 8 914 | 7 781 | 5 389 | 357 | 378 | 882 |
| Staff expenses | −1 638 | −620 | −1 173 | −1 797 | −3 129 | −5 261 | −7 127 | −5 315 | −3 783 | −3 315 | −1 795 | −126 | −0 | −0 |
| EBITDA | 547 | 1 511 | 1 030 | 2 175 | 3 239 | 3 222 | 3 309 | 1 542 | 1 366 | 1 215 | 1 934 | −82 | 146 | 517 |
| Depreciation & amort. | −470 | −470 | −895 | −1 036 | −1 008 | −1 580 | −1 896 | −1 472 | −1 548 | −1 126 | −706 | −183 | −183 | −0 |
| EBIT | 78 | 1 042 | 135 | 1 139 | 2 231 | 1 643 | 1 413 | 70 | −182 | 89 | 1 228 | −265 | −37 | 517 |
| Net financials | −81 | −95 | −61 | −272 | −56 | −60 | −180 | −121 | 260 | −43 | −18 | −2 | −0 | −2 |
| Profit before tax | −3 | 947 | 75 | 867 | 2 175 | 1 583 | 1 233 | −51 | 78 | 46 | 1 210 | −267 | −37 | 515 |
| Tax | 86 | 335 | 32 | 352 | 550 | 374 | 283 | −7 | 22 | 10 | 270 | −92 | −8 | 114 |
| Net profit | −89 | 612 | 43 | 515 | 1 625 | 1 209 | 951 | −43 | 55 | 36 | 939 | −176 | −29 | 401 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2 463 | 4 370 | 4 968 | 5 878 | 7 506 | 12 817 | 11 001 | 6 846 | 5 303 | 3 917 | 2 536 | 1 094 | 1 067 | 1 141 |
| Equity | 235 | 747 | 790 | 1 105 | 2 130 | 2 340 | 2 290 | 2 026 | 1 791 | 1 827 | 1 654 | 916 | 887 | 1 033 |
| Long-term debt | 1 772 | 1 381 | 3 574 | 3 466 | 3 300 | 6 664 | 5 083 | 2 862 | 2 133 | 1 209 | 195 | 99 | 48 | 36 |
| Short-term debt | 456 | 2 242 | 604 | 1 306 | 2 075 | 3 814 | 3 628 | 1 958 | 1 379 | 881 | 687 | 79 | 132 | 71 |
| Total debt | 2 228 | 3 623 | 4 178 | 4 773 | 5 375 | 10 478 | 8 711 | 4 820 | 3 512 | 2 090 | 882 | 178 | 180 | 108 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TJ Accountant | Accountant | 2012 | — | — |
CF Deputy Member | Deputy Member | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2011 | — | — |
No shareholder data available.
| Person | Role here | Other companies |
|---|---|---|
| Tore Jahren | Accountant | 0 companies |
| Christian Frey | Deputy Member | 0 companies |
| Espen Frey | Chairman | 0 companies |