| Revenue | NOK 880K | -7% |
| EBITDA | NOK 46K | -24% |
| Net profit | NOK 8K | -52% |
| Total assets | NOK 670K | +2% |
| Equity | NOK 94K | +9% |
| Employees | 1 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 719 | 840 | 823 | 951 | 880 |
| Staff expenses | −72 | −56 | −53 | −53 | −55 |
| EBITDA | 0 | 109 | 19 | 61 | 46 |
| Depreciation & amort. | −0 | −77 | −77 | −46 | −37 |
| EBIT | 0 | 32 | −57 | 15 | 9 |
| Net financials | −0 | −0 | −1 | 6 | 1 |
| Profit before tax | 0 | 32 | −58 | 21 | 10 |
| Tax | 0 | 7 | −34 | 5 | 2 |
| Net profit | 0 | 25 | −24 | 16 | 8 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 755 | 686 | 699 | 655 | 670 |
| Equity | 100 | 125 | 101 | 86 | 94 |
| Long-term debt | 450 | 457 | 519 | 456 | 501 |
| Short-term debt | 205 | 104 | 80 | 112 | 76 |
| Total debt | 655 | 561 | 599 | 568 | 577 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HM Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 12.0% | 12.0% | 2022 | |
Salvation As | Company | 10.0% | 10.0% | 2022 |
| Individual | 5.0% | 5.0% | 2022 | |
| Individual | 5.0% | 5.0% | 2022 | |
| Individual | 5.0% | 5.0% | 2022 | |
| Individual | 3.0% | 3.0% | 2022 | |
| Individual | 3.0% | 3.0% | 2022 | |
| Individual | 3.0% | 3.0% | 2022 | |
| Individual | 2.0% | 2.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Hong Mai | Chief Executive Officer | 0 companies |
| Steven John Walmsley | Board of Directors | 0 companies |
| My-Tien Le | Board of Directors | 0 companies |
| Dagfinn Johnsen | Board of Directors | 0 companies |