| Revenue | NOK 3,6M | +34% |
| EBITDA | NOK 161K | +687% |
| Net profit | NOK 93K | +180% |
| Total assets | NOK 1,1M | -18% |
| Equity | NOK 283K | +49% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5 647 | 8 930 | 12 877 | 13 240 | 10 511 | 9 222 | 8 417 | 7 558 | 10 837 | 629 | 3 365 | 2 598 | 2 649 | 3 556 |
| Staff expenses | −688 | −1 721 | −2 451 | −2 891 | −2 099 | −1 934 | −1 832 | −1 739 | −1 452 | −275 | −1 062 | −865 | −1 231 | −996 |
| EBITDA | 1 414 | 1 184 | 1 346 | 403 | −93 | −67 | 33 | 305 | 470 | −608 | 413 | 11 | −27 | 161 |
| Depreciation & amort. | −0 | −7 | −56 | −102 | −102 | −102 | −97 | −49 | −11 | −21 | −25 | −17 | −4 | −6 |
| EBIT | 1 414 | 1 177 | 1 290 | 300 | −195 | −169 | −64 | 256 | 459 | −630 | 388 | −6 | −32 | 155 |
| Net financials | −15 | −8 | −80 | −191 | −143 | −217 | −162 | −229 | −114 | −78 | −50 | −82 | −86 | −62 |
| Profit before tax | 1 399 | 1 168 | 1 210 | 109 | −338 | −386 | −226 | 27 | 345 | −707 | 338 | −87 | −117 | 93 |
| Tax | 392 | 330 | 327 | 29 | −15 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | 1 007 | 838 | 883 | 81 | −323 | −386 | −226 | 27 | 345 | −707 | 338 | −87 | −117 | 93 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3 088 | 3 611 | 5 560 | 4 869 | 4 463 | 4 284 | 4 380 | 4 477 | 2 720 | 1 097 | 1 872 | 1 749 | 1 300 | 1 065 |
| Equity | 937 | 1 676 | 2 139 | 2 154 | 1 831 | 1 445 | 1 069 | 1 019 | 864 | 57 | 395 | 307 | 190 | 283 |
| Long-term debt | 0 | 0 | 25 | 15 | 0 | 0 | 0 | 0 | 0 | 0 | 100 | 100 | 0 | 0 |
| Short-term debt | 2 150 | 1 935 | 3 396 | 2 700 | 2 632 | 2 839 | 3 312 | 3 458 | 1 855 | 1 040 | 1 378 | 1 342 | 1 110 | 782 |
| Total debt | 2 150 | 1 935 | 3 421 | 2 715 | 2 632 | 2 839 | 3 312 | 3 458 | 1 855 | 1 040 | 1 478 | 1 442 | 1 110 | 782 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Deputy Member | Deputy Member | 2012 | — | — |
AH Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Scheiene | Deputy Member | 0 companies |
| Aleksander Hodneland Cooper | Chief Executive Officer | 0 companies |