| Revenue | NOK 9M | +0% |
| EBITDA | NOK 208K | +89% |
| Net profit | NOK 107K | +198% |
| Total assets | NOK 1,4M | -1% |
| Equity | NOK -311K | +26% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 692 | 2 023 | 2 118 | 3 028 | 4 300 | 4 930 | 6 472 | 6 980 | 6 122 | 6 360 | 7 724 | 8 949 | 8 973 |
| Staff expenses | −92 | −422 | −667 | −853 | −734 | −1 133 | −1 747 | −2 082 | −1 762 | −2 032 | −2 377 | −3 071 | −3 642 |
| EBITDA | −113 | −45 | −47 | −67 | 416 | 46 | −136 | −390 | 179 | 202 | 298 | 110 | 208 |
| Depreciation & amort. | −0 | −0 | −0 | −5 | −9 | −21 | −48 | −56 | −88 | −165 | −177 | −187 | −61 |
| EBIT | −113 | −45 | −47 | −72 | 407 | 25 | −184 | −446 | 90 | 37 | 121 | −77 | 147 |
| Net financials | −0 | −0 | 0 | −0 | −0 | −29 | −22 | −16 | −16 | −25 | −24 | −33 | −40 |
| Profit before tax | −113 | −46 | −47 | −72 | 407 | −4 | −205 | −463 | 75 | 13 | 96 | −110 | 107 |
| Tax | −32 | −11 | −12 | 55 | 48 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | −82 | −35 | −35 | −127 | 358 | −4 | −205 | −463 | 75 | 13 | 96 | −110 | 107 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 245 | 219 | 456 | 353 | 708 | 589 | 707 | 672 | 1 100 | 1 061 | 1 100 | 1 442 | 1 428 |
| Equity | −52 | −86 | −121 | −248 | 111 | 106 | −99 | −562 | −417 | −405 | −308 | −418 | −311 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 406 | 497 | 11 | 0 | 0 | 0 |
| Short-term debt | 297 | 305 | 577 | 601 | 598 | 483 | 807 | 828 | 1 021 | 1 454 | 1 408 | 1 859 | 1 739 |
| Total debt | 297 | 305 | 577 | 601 | 598 | 483 | 807 | 1 234 | 1 517 | 1 465 | 1 408 | 1 859 | 1 739 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TA Deputy Member | Deputy Member | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Trond Andre Børresen | Deputy Member | 0 companies |
| Vetle Andre Eikum Børresen | Chairman | 0 companies |