| Revenue | NOK 4,4M | -26% |
| EBITDA | NOK -1,3M | -2002% |
| Net profit | NOK -966K | -252% |
| Total assets | NOK 5,4M | -25% |
| Equity | NOK 4,2M | -19% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 635 | 182 | 424 | 2 731 | 2 341 | 3 521 | 4 976 | 6 360 | 6 569 | 6 452 | 8 532 | 5 908 | 4 388 |
| Staff expenses | −401 | −123 | −29 | −1 005 | −1 322 | −1 719 | −1 884 | −2 803 | −3 774 | −3 563 | −3 618 | −3 940 | −3 491 |
| EBITDA | −31 | −217 | 138 | 1 108 | 443 | 623 | 1 175 | 1 019 | −45 | 1 033 | 1 185 | 70 | −1 332 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −30 | −33 | −54 | −65 | −65 |
| EBIT | −31 | −217 | 138 | 1 108 | 443 | 623 | 1 175 | 1 019 | −75 | 1 001 | 1 131 | 5 | −1 397 |
| Net financials | 0 | 1 | −0 | 1 | 2 | 5 | 5 | 71 | 67 | −127 | 144 | −75 | 466 |
| Profit before tax | −31 | −217 | 138 | 1 109 | 445 | 628 | 1 181 | 1 090 | −8 | 874 | 1 275 | −70 | −931 |
| Tax | −9 | −58 | 37 | 299 | 111 | −55 | 271 | 239 | −2 | 244 | 64 | 205 | 35 |
| Net profit | −23 | −158 | 101 | 810 | 334 | 683 | 910 | 851 | −6 | 630 | 1 210 | −274 | −966 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 522 | 404 | 666 | 2 130 | 2 305 | 3 091 | 4 207 | 4 787 | 5 315 | 5 769 | 7 048 | 7 186 | 5 388 |
| Equity | 77 | −81 | 220 | 1 029 | 1 363 | 2 046 | 2 956 | 3 610 | 3 878 | 4 508 | 5 452 | 5 178 | 4 212 |
| Long-term debt | 359 | 357 | 429 | 432 | 483 | 510 | 8 | 0 | 0 | 0 | 1 | 1 114 | 0 |
| Short-term debt | 85 | 128 | 18 | 669 | 459 | 536 | 1 243 | 1 021 | 1 437 | 1 261 | 1 595 | 893 | 1 176 |
| Total debt | 444 | 485 | 447 | 1 101 | 942 | 1 046 | 1 251 | 1 021 | 1 437 | 1 261 | 1 596 | 2 008 | 1 176 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JE Deputy Member | Deputy Member | 2012 | — | — |
PJ Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Deputy Chairman | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 25.0% | 2022 | |
| Individual | 12.5% | 12.5% | 2024 | |
| Individual | 12.5% | 12.5% | 2022 | |
| Individual | 12.5% | 12.5% | 2024 | |
| Individual | 12.5% | 12.5% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Erling Herbert Midtlyng | Deputy Member | 0 companies |
| Paul Johan Midtlyng | Chief Executive Officer | 0 companies |
| Cornelia Ella Maria Schrøder Midtlyng | Deputy Chairman | 0 companies |