| Revenue | NOK 1,2M | -47% |
| EBITDA | NOK -3M | -48% |
| Net profit | NOK -872K | +78% |
| Total assets | NOK 278,4M | -4% |
| Equity | NOK 67M | -1% |
| Employees | 4 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 0 | 413 | 523 | 11 882 | 2 124 | 2 604 | 3 647 | 2 307 | 1 232 |
| Staff expenses | −0 | −0 | −0 | −505 | −550 | −2 349 | −948 | −2 418 | −4 627 | −2 857 | −2 203 |
| EBITDA | −24 | −98 | −43 | −224 | −1 253 | 7 252 | −794 | −1 433 | −3 712 | −2 007 | −2 973 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −39 | −107 | −178 | −213 | −343 | −283 |
| EBIT | −24 | −98 | −43 | −224 | −1 253 | 7 212 | −902 | −1 611 | −3 925 | −2 350 | −3 255 |
| Net financials | 0 | 4 488 | 9 | 18 | 10 488 | 33 834 | 72 040 | 4 188 | 10 072 | −2 510 | 1 238 |
| Profit before tax | −23 | 4 390 | −35 | −205 | 9 235 | 41 046 | 71 138 | 2 576 | 6 147 | −4 859 | −2 017 |
| Tax | −0 | −24 | −7 | −46 | −124 | 2 818 | 1 651 | 188 | −812 | −968 | −1 145 |
| Net profit | −23 | 4 414 | −27 | −159 | 9 359 | 38 228 | 69 487 | 2 388 | 6 959 | −3 891 | −872 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 878 | 5 641 | 1 364 | 2 816 | 35 126 | 154 194 | 121 524 | 229 815 | 219 441 | 288 895 | 278 429 |
| Equity | 877 | 1 291 | 1 263 | 1 363 | 8 204 | 63 382 | 19 763 | 20 938 | 21 797 | 67 906 | 67 034 |
| Long-term debt | 0 | 0 | 0 | 0 | 15 593 | 27 492 | 34 730 | 193 364 | 136 362 | 200 119 | 160 290 |
| Short-term debt | 1 | 4 350 | 100 | 1 453 | 11 330 | 63 320 | 67 031 | 15 513 | 61 281 | 20 870 | 51 105 |
| Total debt | 1 | 4 350 | 100 | 1 453 | 26 922 | 90 812 | 101 761 | 208 877 | 197 643 | 220 989 | 211 395 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HP Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
MD Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
HD Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Pancom As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Huu-Tri Pettersen Ho | Chief Executive Officer | 0 companies |
| Martine Desirée Riis Pedersen | Chief Executive Officer | 0 companies |
| Huu-Tri Dang Ho | Chief Executive Officer | 0 companies |
| Frederic Kristoffersen | Chairman | 0 companies |
| Tobias Amundsen | Board of Directors | 0 companies |
| Per Anders Evensen | Board of Directors | 0 companies |