| Revenue | NOK 581K | +4% |
| EBITDA | NOK 401K | +12% |
| Net profit | NOK -106K | -13% |
| Total assets | NOK 12,8M | +0% |
| Equity | NOK 4,2M | -2% |
| Employees | 0 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 84 | 475 | 482 | 495 | 506 | 512 | 502 | 558 | 581 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | −59 | 324 | 293 | 341 | 342 | 332 | 141 | 358 | 401 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | −59 | 324 | 293 | 341 | 342 | 332 | 141 | 358 | 401 |
| Net financials | −90 | −346 | −355 | −398 | −329 | −231 | −384 | −478 | −537 |
| Profit before tax | −149 | −22 | −62 | −58 | 13 | 101 | −243 | −121 | −136 |
| Tax | −36 | −4 | −12 | −13 | 3 | 22 | −53 | −27 | −30 |
| Net profit | −113 | −19 | −50 | −45 | 10 | 79 | −189 | −94 | −106 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12 655 | 12 766 | 12 860 | 12 974 | 12 964 | 12 904 | 12 835 | 12 792 | 12 845 |
| Equity | 93 | 74 | 24 | −21 | −10 | 2 568 | 2 369 | 4 275 | 4 168 |
| Long-term debt | 12 485 | 12 650 | 12 789 | 12 933 | 12 935 | 10 293 | 10 373 | 8 000 | 8 000 |
| Short-term debt | 77 | 42 | 47 | 62 | 40 | 43 | 93 | 517 | 676 |
| Total debt | 12 562 | 12 692 | 12 836 | 12 995 | 12 975 | 10 335 | 10 466 | 8 517 | 8 676 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KD Deputy Member | Deputy Member | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Cami Invest As | Company | 50.0% | 50.0% | 2024 |
Dynamo Invest As | Company | 50.0% | 50.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Kim-Robert Danielsen | Deputy Member | 0 companies |
| Terje Gundersen | Chairman | 0 companies |
| Arild Skeie | Board of Directors | 0 companies |