| Revenue | NOK 8,5M | -3% |
| EBITDA | NOK -3,2M | -15% |
| Net profit | NOK -3,5M | -12% |
| Total assets | NOK 2,5M | +49% |
| Equity | NOK -1,4M | +85% |
| Employees | 18 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6 335 | 5 435 | 5 628 | 6 433 | 8 709 | 8 992 | 10 718 | 9 620 | 9 343 | 9 094 | 9 976 | 8 787 | 8 525 |
| Staff expenses | −2 950 | −2 782 | −2 512 | −3 120 | −3 768 | −3 613 | −4 226 | −4 633 | −3 491 | −4 462 | −6 246 | −3 686 | −3 515 |
| EBITDA | −276 | −713 | −994 | −1 149 | 300 | 160 | 553 | −942 | −2 711 | −4 967 | −5 137 | −2 786 | −3 217 |
| Depreciation & amort. | −50 | −117 | −121 | −130 | −148 | −157 | −142 | −123 | −346 | −387 | −391 | −320 | −276 |
| EBIT | −325 | −830 | −1 115 | −1 279 | 153 | 3 | 411 | −1 065 | −3 057 | −5 354 | −5 528 | −3 106 | −3 493 |
| Net financials | −1 | −87 | −3 | −15 | −21 | −2 | −0 | −2 | −16 | −52 | −33 | −40 | −40 |
| Profit before tax | −326 | −917 | −1 119 | −1 294 | 131 | 1 | 411 | −1 067 | −3 073 | −5 406 | −5 561 | −3 146 | −3 533 |
| Tax | −0 | −111 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | −326 | −806 | −1 119 | −1 294 | 131 | 1 | 411 | −1 067 | −3 073 | −5 406 | −5 561 | −3 146 | −3 533 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 902 | 1 230 | 886 | 939 | 1 333 | 1 650 | 1 430 | 1 433 | 3 426 | 2 591 | 2 575 | 1 653 | 2 466 |
| Equity | −125 | −630 | −1 749 | −3 043 | −2 500 | −2 498 | −2 088 | −1 689 | −4 762 | −668 | −6 229 | −9 375 | −1 408 |
| Long-term debt | 0 | 1 306 | 1 094 | 2 511 | 0 | 0 | 0 | 0 | 0 | 543 | 488 | 433 | 376 |
| Short-term debt | 1 027 | 554 | 1 541 | 1 470 | 1 255 | 1 571 | 1 202 | 1 201 | 2 166 | 2 715 | 8 317 | 10 595 | 3 498 |
| Total debt | 1 027 | 1 860 | 2 635 | 3 982 | 3 833 | 4 148 | 3 517 | 3 122 | 8 187 | 3 258 | 8 804 | 11 028 | 3 874 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MT Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
BB Deputy Member | Deputy Member | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Danebu As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Malene Tuv Sandvik | Chief Executive Officer | 0 companies |
| Bjørge Bråthen | Deputy Member | 0 companies |
| Roar Sandvik | Chairman | 0 companies |