| Revenue | NOK 5,1M | -39% |
| EBITDA | NOK -3,8M | +47% |
| Net profit | NOK -28,7M | -174% |
| Total assets | NOK 16,3M | -71% |
| Equity | NOK 9,3M | -75% |
| Employees | 5 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3 584 | 3 409 | 6 311 | 5 125 | 6 452 | 4 191 | 5 148 | 4 459 | 5 894 | 8 550 | 8 232 | 5 059 |
| Staff expenses | −2 909 | −3 926 | −4 723 | −4 457 | −4 169 | −3 759 | −4 558 | −3 563 | −5 248 | −8 059 | −7 268 | −4 317 |
| EBITDA | −222 | −1 490 | −317 | −1 725 | 274 | −1 840 | −10 377 | −600 | −2 103 | −2 467 | −7 106 | −3 794 |
| Depreciation & amort. | −0 | −12 | −33 | −68 | −116 | −155 | −223 | −138 | −121 | −11 | −0 | −0 |
| EBIT | −222 | −1 502 | −350 | −1 794 | 158 | −1 995 | −10 600 | −737 | −2 224 | −2 478 | −7 106 | −3 794 |
| Net financials | −3 | −10 | 2 415 | 5 048 | 3 378 | 3 950 | 2 373 | 4 983 | 36 | 2 547 | 46 811 | −24 874 |
| Profit before tax | −224 | −1 511 | 2 066 | 3 254 | 3 537 | 1 955 | −8 227 | 4 246 | −2 188 | 69 | 39 705 | −28 668 |
| Tax | −0 | −5 | 10 | 757 | 27 | 10 | −683 | 821 | −513 | −407 | 963 | −0 |
| Net profit | −224 | −1 507 | 2 055 | 2 497 | 3 509 | 1 945 | −7 544 | 3 425 | −1 675 | 475 | 38 742 | −28 668 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 653 | 3 864 | 8 232 | 14 057 | 17 347 | 16 867 | 23 891 | 25 378 | 24 727 | 32 266 | 56 915 | 16 270 |
| Equity | −204 | 8 | 606 | 3 103 | 2 500 | 8 074 | 11 022 | 14 448 | 12 773 | 13 248 | 37 990 | 9 322 |
| Long-term debt | 0 | 171 | 143 | 130 | 8 633 | 7 442 | 9 905 | 8 684 | 9 579 | 15 797 | 7 468 | 3 587 |
| Short-term debt | 1 857 | 3 685 | 7 483 | 10 825 | 6 214 | 1 350 | 2 964 | 2 246 | 2 374 | 3 221 | 11 457 | 3 361 |
| Total debt | 1 857 | 3 856 | 7 626 | 10 955 | 14 847 | 8 792 | 12 869 | 10 931 | 11 954 | 19 018 | 18 926 | 6 948 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AE Deputy Member | Deputy Member | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Noks As | Company | 34.0% | 34.0% | 2022 |
D'Or As | Company | 26.5% | 26.5% | 2022 |
Bareare Holding As | Company | 26.5% | 26.5% | 2022 |
| Individual | 7.2% | 7.2% | 2022 | |
Asnn Holding As | Company | 3.0% | 3.0% | 2022 |
| Individual | 2.0% | 2.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Erik Nilsson | Deputy Member | 0 companies |
| Bo Vivike | Chairman | 0 companies |
| Sebastian Myhre | Board of Directors | 0 companies |
| Are Sandved Lunde | Board of Directors | 0 companies |