| Revenue | NOK 5M | +22% |
| EBITDA | NOK -513K | -438% |
| Net profit | NOK -587K | -16592% |
| Total assets | NOK 1,1M | -51% |
| Equity | NOK -462K | -468% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2 130 | 2 507 | 2 844 | 3 054 | 2 090 | 5 142 | 1 439 | 1 022 | 899 | 596 | 2 982 | 4 119 | 5 005 |
| Staff expenses | −1 206 | −1 072 | −1 056 | −257 | −421 | −1 496 | −744 | −455 | −353 | −347 | −655 | −965 | −980 |
| EBITDA | 54 | 43 | 231 | 905 | 218 | 859 | −414 | 125 | 22 | −41 | 246 | 152 | −513 |
| Depreciation & amort. | −55 | −85 | −85 | −89 | −102 | −80 | −99 | −99 | −111 | −111 | −81 | −117 | −92 |
| EBIT | −1 | −42 | 146 | 816 | 117 | 780 | −513 | 27 | −89 | −152 | 165 | 35 | −605 |
| Net financials | −19 | −25 | −19 | −17 | −16 | −16 | −19 | −19 | −15 | −10 | −12 | −31 | 17 |
| Profit before tax | −20 | −67 | 127 | 799 | 100 | 763 | −532 | 8 | −104 | −162 | 153 | 4 | −587 |
| Tax | −6 | −18 | 34 | 211 | 23 | 181 | −55 | −0 | −0 | −0 | 4 | −0 | −0 |
| Net profit | −14 | −49 | 93 | 588 | 77 | 583 | −476 | 8 | −104 | −162 | 148 | 4 | −587 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 259 | 849 | 699 | 1 384 | 1 438 | 2 158 | 758 | 724 | 697 | 291 | 1 137 | 2 249 | 1 108 |
| Equity | 16 | −34 | 60 | 648 | 725 | 708 | 232 | 240 | 136 | −26 | 122 | 126 | −462 |
| Long-term debt | 450 | 379 | 301 | 492 | 412 | 483 | 370 | 305 | 243 | 184 | 110 | 44 | 58 |
| Short-term debt | 793 | 503 | 337 | 244 | 301 | 967 | 156 | 180 | 318 | 134 | 905 | 2 079 | 1 512 |
| Total debt | 1 243 | 882 | 639 | 736 | 713 | 1 450 | 526 | 485 | 561 | 318 | 1 015 | 2 123 | 1 570 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CJ Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
KE Deputy Member | Deputy Member | 2012 | — | — |
PB Deputy Member | Deputy Member | 2012 | — | — |
VJ Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2024 | — | — |
No shareholder data available.
| Person | Role here | Other companies |
|---|---|---|
| Claus Joakim Olsen | Chief Executive Officer | 0 companies |
| Karl Edvard Christensen Ladefoged | Deputy Member | 0 companies |
| Peter Bryde | Deputy Member | 0 companies |
| Vilma Jonusiene | Chief Executive Officer | 0 companies |
| Mindaugas Jonusas | Chairman | 0 companies |