| Revenue | NOK 6,2M | -8% |
| EBITDA | NOK -646K | -179% |
| Net profit | NOK -658K | -206% |
| Total assets | NOK 4,6M | -19% |
| Equity | NOK 3,5M | -16% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 100 | 4 915 | 2 891 | 1 711 | 2 128 | 3 763 | 3 817 | 3 822 | 4 778 | 6 932 | 7 732 | 6 723 | 6 217 |
| Staff expenses | −562 | −2 101 | −2 617 | −704 | −1 247 | −1 740 | −1 628 | −1 205 | −2 065 | −2 376 | −3 945 | −3 508 | −3 619 |
| EBITDA | −56 | 988 | −1 405 | −110 | 24 | 1 116 | 432 | 946 | 1 044 | 2 418 | 2 019 | 818 | −646 |
| Depreciation & amort. | −0 | −6 | −6 | −6 | −0 | −0 | −0 | −0 | −0 | −0 | −2 | −12 | −28 |
| EBIT | −56 | 982 | −1 411 | −116 | 24 | 1 116 | 432 | 946 | 1 044 | 2 418 | 2 016 | 806 | −675 |
| Net financials | 1 | 2 826 | 38 | 2 | −1 | 2 | 4 | −43 | 11 | −1 | −7 | −0 | 16 |
| Profit before tax | −54 | 3 808 | −1 372 | −114 | 22 | 1 118 | 436 | 903 | 1 055 | 2 417 | 2 010 | 806 | −659 |
| Tax | −15 | 291 | −1 165 | 370 | −283 | 199 | 26 | 134 | 236 | 540 | 448 | 188 | −1 |
| Net profit | −39 | 3 517 | −207 | −484 | 305 | 919 | 410 | 769 | 820 | 1 877 | 1 562 | 618 | −658 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 874 | 4 912 | 1 126 | 638 | 1 148 | 1 860 | 1 469 | 1 714 | 2 816 | 3 437 | 5 362 | 5 748 | 4 629 |
| Equity | −9 | 1 058 | 851 | −75 | 230 | 249 | 460 | 1 228 | 1 448 | 2 025 | 3 587 | 4 205 | 3 547 |
| Long-term debt | 41 | −51 | −108 | −76 | −76 | 66 | 66 | 0 | 0 | 0 | 2 | 1 | 0 |
| Short-term debt | 843 | 3 904 | 384 | 789 | 994 | 1 545 | 943 | 486 | 1 368 | 1 412 | 1 773 | 1 543 | 1 082 |
| Total debt | 884 | 3 854 | 276 | 713 | 918 | 1 611 | 1 010 | 486 | 1 368 | 1 412 | 1 775 | 1 544 | 1 082 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EM Contact Person | Contact Person | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Smørøyet As | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Erlend Mosland | Contact Person | 0 companies |
| Thomas André Moen | Chairman | 0 companies |