| Revenue | NOK 143K | -15% |
| EBITDA | NOK -37K | +66% |
| Net profit | NOK -57K | +52% |
| Total assets | NOK 88K | -54% |
| Equity | NOK -40K | -347% |
| Employees | 0 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 378 | 423 | 701 | 624 | 855 | 367 | 385 | 808 | 254 | 945 | 387 | 270 | 479 | 200 | 172 | 168 | 143 |
| Staff expenses | −0 | 60 | −200 | −239 | −65 | −294 | 46 | 106 | −8 | −2 | −174 | −117 | −231 | −233 | −132 | −6 | −65 | −2 |
| EBITDA | 0 | −22 | −27 | −97 | 9 | −19 | 31 | 116 | 454 | −94 | 22 | 31 | −240 | −39 | −140 | −42 | −109 | −37 |
| Depreciation & amort. | −0 | −21 | −5 | −14 | −10 | −7 | −5 | −11 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −1 | −10 | −20 |
| EBIT | 0 | −43 | −32 | −111 | −0 | −25 | 26 | 105 | 454 | −94 | 22 | 31 | −240 | −39 | −140 | −43 | −120 | −57 |
| Net financials | 0 | 59 | 33 | 8 | 7 | 9 | 3 | 2 | 33 | 4 | 5 | −1 | 0 | 0 | −0 | 0 | 0 | 0 |
| Profit before tax | 0 | 16 | 1 | −103 | 7 | −16 | 30 | 107 | 487 | −90 | 27 | 30 | −239 | −39 | −141 | −43 | −119 | −57 |
| Tax | −0 | 12 | 4 | −0 | −0 | −0 | −0 | 13 | 124 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | 0 | 4 | −3 | −103 | 7 | −16 | 30 | 94 | 363 | −90 | 27 | 30 | −239 | −39 | −141 | −43 | −119 | −57 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | 753 | 628 | 761 | 769 | 951 | 856 | 704 | 1 064 | 866 | 1 057 | 849 | 638 | 624 | 376 | 243 | 193 | 88 |
| Equity | — | 260 | 257 | 154 | 160 | 144 | 173 | 267 | 630 | 540 | 567 | 597 | 358 | 319 | 178 | 136 | 16 | −40 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 493 | 371 | 607 | 609 | 807 | 683 | 437 | 434 | 326 | 489 | 252 | 280 | 305 | 197 | 107 | 177 | 128 |
| Total debt | 0 | 493 | 371 | 607 | 609 | 807 | 683 | 437 | 434 | 326 | 489 | 252 | 280 | 305 | 197 | 107 | 177 | 128 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MD Deputy Member | Deputy Member | 1989 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Master Holding As | Company | 25.0% | 25.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Merete Dons Kirkvaag | Deputy Member | 0 companies |
| Helge Westbye | Chairman | 0 companies |
| Knut Ove Lystad | Board of Directors | 0 companies |