| Revenue | NOK 555K | -5% |
| EBITDA | NOK 222K | -35% |
| Net profit | NOK 28K | -75% |
| Total assets | NOK 6,8M | -2% |
| Equity | NOK 5,7M | +0% |
| Employees | 0 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 290 | 372 | 378 | 432 | 384 | 424 | 460 | 570 | 586 | 555 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | −215 | −485 | 93 | 81 | 26 | 34 | 113 | 71 | 53 | 268 | 339 | 222 |
| Depreciation & amort. | −156 | −156 | −156 | −156 | −156 | −156 | −156 | −156 | −156 | −156 | −156 | −156 |
| EBIT | −370 | −640 | −62 | −74 | −130 | −121 | −43 | −85 | −102 | 113 | 183 | 66 |
| Net financials | −87 | −75 | −63 | −49 | −46 | −51 | −35 | −27 | −35 | −49 | −40 | −30 |
| Profit before tax | −457 | −715 | −125 | −123 | −176 | −172 | −78 | −112 | −137 | 64 | 143 | 36 |
| Tax | −123 | −211 | −41 | −40 | −51 | −38 | −17 | −25 | −30 | 14 | 32 | 8 |
| Net profit | −334 | −504 | −84 | −84 | −125 | −134 | −61 | −87 | −107 | 50 | 111 | 28 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8 601 | 8 752 | 7 886 | 7 705 | 7 583 | 7 523 | 7 571 | 7 372 | 7 088 | 6 960 | 6 927 | 6 784 |
| Equity | 5 498 | 5 566 | 5 615 | 5 653 | 5 681 | 5 690 | 5 690 | 5 683 | 5 668 | 5 718 | 5 690 | 5 706 |
| Long-term debt | 2 526 | 2 526 | 2 268 | 2 029 | 1 824 | 1 826 | 1 826 | 1 624 | 1 420 | 1 214 | 1 056 | 1 047 |
| Short-term debt | 578 | 660 | 3 | 24 | 77 | 6 | 54 | 65 | 0 | 28 | 181 | 31 |
| Total debt | 3 104 | 3 186 | 2 271 | 2 053 | 1 901 | 1 833 | 1 881 | 1 689 | 1 420 | 1 242 | 1 237 | 1 078 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HL Deputy Member | Deputy Member | 2021 | — | — |
MK Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
As Thor Dahl | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Hege Lepperød Marstein | Deputy Member | 0 companies |
| Morten Kjeldby | Chief Executive Officer | 0 companies |
| Ole Jacob Skjelberg | Board of Directors | 0 companies |
| Einar Andreas Sissener | Chairman | 0 companies |