| Revenue | NOK 23,6M | -33% |
| EBITDA | NOK -469K | +76% |
| Net profit | NOK -2,5M | +26% |
| Total assets | NOK 31,3M | -17% |
| Equity | NOK 8,2M | -3% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 11 181 | 14 880 | 20 329 | 21 106 | 20 563 | 22 720 | 22 317 | 27 485 | 27 165 | 40 815 | 43 849 | 34 977 | 23 580 |
| Staff expenses | −3 637 | −4 018 | −4 411 | −5 273 | −5 362 | −5 851 | −5 848 | −6 494 | −7 938 | −8 598 | −8 774 | −9 314 | −4 648 |
| EBITDA | 57 | −1 081 | 426 | −388 | −681 | 446 | 1 489 | 709 | −1 296 | 3 758 | 1 906 | −1 950 | −469 |
| Depreciation & amort. | −0 | −3 | −18 | −29 | −60 | −123 | −151 | −167 | −431 | −466 | −514 | −505 | −494 |
| EBIT | 57 | −1 084 | 407 | −417 | −741 | 323 | 1 339 | 542 | −1 726 | 3 292 | 1 392 | −2 455 | −963 |
| Net financials | −18 | −15 | −331 | −218 | 142 | −538 | −542 | −672 | −948 | −1 329 | −2 493 | −1 958 | −2 199 |
| Profit before tax | 39 | −1 100 | 76 | −635 | −599 | −215 | 797 | −130 | −2 674 | 1 964 | −1 102 | −4 413 | −3 162 |
| Tax | 8 | −304 | 129 | −149 | −146 | −50 | 91 | 107 | −574 | 420 | −210 | −1 079 | −696 |
| Net profit | 31 | −796 | −53 | −486 | −453 | −164 | 706 | −237 | −2 100 | 1 544 | −892 | −3 334 | −2 466 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12 205 | 13 773 | 14 528 | 13 221 | 13 519 | 15 707 | 15 922 | 19 229 | 35 068 | 48 455 | 43 327 | 37 502 | 31 254 |
| Equity | 1 009 | 3 723 | 3 608 | 3 567 | 3 578 | 3 582 | 4 425 | 4 468 | 8 403 | 8 460 | 8 311 | 8 469 | 8 241 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 154 | 122 | 1 051 | 11 304 | 24 351 | 11 577 | 11 355 | 11 043 |
| Short-term debt | 11 196 | 10 050 | 10 921 | 9 654 | 9 941 | 11 971 | 11 375 | 13 710 | 15 361 | 15 644 | 23 440 | 17 679 | 11 970 |
| Total debt | 11 196 | 10 050 | 10 921 | 9 654 | 9 941 | 12 125 | 11 497 | 14 761 | 26 665 | 39 995 | 35 017 | 29 034 | 23 013 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TM Deputy Member | Deputy Member | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Oda Invest As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Tine Merete Brandsrød | Deputy Member | 0 companies |
| Trond Aaslid | Chairman | 0 companies |