| Revenue | NOK 1,3M | +13% |
| EBITDA | NOK 327K | +226% |
| Net profit | NOK 222K | +408% |
| Total assets | NOK 987K | +71% |
| Equity | NOK 762K | +41% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 483 | 760 | 1 222 | 1 048 | 1 546 | 1 870 | 1 204 | 1 303 | 1 333 | 1 867 | 1 612 | 1 481 | 1 110 | 1 255 |
| Staff expenses | −180 | −245 | −328 | −502 | −678 | −950 | −895 | −858 | −688 | −833 | −617 | −763 | −378 | −620 |
| EBITDA | 126 | 53 | −37 | −75 | 258 | 305 | −238 | −71 | 152 | 428 | 41 | −28 | 100 | 327 |
| Depreciation & amort. | −11 | −17 | −24 | −14 | −19 | −10 | −18 | −18 | −0 | −7 | −33 | −39 | −39 | −39 |
| EBIT | 115 | 36 | −62 | −90 | 238 | 294 | −256 | −90 | 152 | 421 | 7 | −67 | 61 | 288 |
| Net financials | 0 | −0 | 1 | −0 | 0 | 0 | −7 | −12 | −8 | −6 | −17 | −33 | −4 | −3 |
| Profit before tax | 115 | 36 | −61 | −90 | 239 | 295 | −264 | −102 | 144 | 415 | −10 | −99 | 57 | 285 |
| Tax | 32 | 10 | −16 | −21 | 60 | 71 | −58 | −22 | 32 | 91 | −2 | −22 | 14 | 63 |
| Net profit | 83 | 26 | −45 | −69 | 179 | 224 | −206 | −79 | 112 | 324 | −8 | −78 | 44 | 222 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 203 | 360 | 274 | 216 | 443 | 739 | 479 | 472 | 752 | 1 502 | 760 | 626 | 576 | 987 |
| Equity | 115 | 141 | 97 | 28 | 207 | 431 | 225 | 146 | 258 | 582 | 574 | 496 | 540 | 762 |
| Long-term debt | 1 | 2 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 |
| Short-term debt | 86 | 217 | 177 | 188 | 236 | 307 | 254 | 326 | 494 | 919 | 187 | 130 | 36 | 225 |
| Total debt | 88 | 219 | 177 | 188 | 236 | 308 | 254 | 326 | 494 | 920 | 187 | 130 | 36 | 225 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AD Deputy Member | Deputy Member | 2012 | — | — |
AM Deputy Member | Deputy Member | 2012 | — | — |
AD Deputy Member | Deputy Member | 2012 | — | — |
AM Deputy Member | Deputy Member | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Aina Dyb Machado Bjerke | Deputy Member | 0 companies |
| Aina Machado | Deputy Member | 0 companies |
| Aina Dyb Bjerke | Deputy Member | 0 companies |
| Aina Machado Bjerke | Deputy Member | 0 companies |
| Ricardo Da Matta Machado Bjerke | Chairman | 0 companies |