| Revenue | NOK 0 | — |
| EBITDA | NOK -20K | -71% |
| Net profit | NOK -13K | -15% |
| Total assets | NOK 3,2M | +1% |
| Equity | NOK 2,5M | -1% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7 090 | 6 421 | 6 733 | 6 109 | 3 666 | 2 832 | 2 568 | 3 103 | 489 | 673 | 673 | 0 | 2 | 10 | 0 | 0 | 0 |
| Staff expenses | −1 364 | −1 390 | −1 158 | −908 | −994 | −656 | −870 | −583 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | −46 | −194 | −238 | −3 | −334 | −672 | −933 | −521 | 318 | 619 | −14 | −9 | −8 | −42 | −32 | −12 | −20 |
| Depreciation & amort. | −5 | −6 | −9 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | −50 | −200 | −247 | −3 | −334 | −672 | −933 | −521 | 318 | 619 | −14 | −9 | −8 | −42 | −32 | −12 | −20 |
| Net financials | −209 | −178 | −179 | −183 | −100 | −310 | −85 | −127 | 0 | 0 | 1 | 6 | 21 | 1 481 | 3 177 | 0 | 7 |
| Profit before tax | −259 | −377 | −426 | −186 | −434 | −982 | −1 018 | −648 | 319 | 619 | −13 | −3 | 13 | 1 439 | 3 145 | −12 | −13 |
| Tax | −69 | −102 | −116 | −52 | −115 | −242 | −272 | −82 | 123 | 185 | 845 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | −190 | −275 | −310 | −134 | −319 | −740 | −746 | −566 | 196 | 434 | −859 | −3 | 13 | 1 439 | 3 145 | −12 | −13 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2 390 | 2 494 | 2 187 | 2 232 | 2 502 | 2 259 | 2 325 | 3 523 | 3 679 | 4 036 | 3 350 | 3 173 | 3 184 | 3 122 | 2 494 | 3 182 | 3 223 |
| Equity | 664 | 388 | 78 | 326 | 6 | 238 | −507 | 3 402 | 3 598 | 4 032 | 3 173 | 3 170 | 3 183 | 3 122 | 2 493 | 2 481 | 2 468 |
| Long-term debt | 0 | 0 | 0 | 0 | 1 080 | 1 325 | 2 180 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1 726 | 2 105 | 2 108 | 1 907 | 1 416 | 696 | 652 | 121 | 81 | 4 | 177 | 3 | 1 | 1 | 1 | 701 | 755 |
| Total debt | 1 726 | 2 105 | 2 108 | 1 907 | 2 496 | 2 021 | 2 832 | 121 | 81 | 4 | 177 | 3 | 1 | 1 | 1 | 701 | 755 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JA Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Ikon As | Company | 33.1% | 33.1% | 2022 |
Consolidator As | Company | 25.7% | 25.7% | 2022 |
Kalin As | Company | 7.1% | 7.1% | 2022 |
Grypipen Holding As | Company | 2.9% | 2.9% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Jon Anders Wahlund | Chief Executive Officer | 0 companies |
| Karl Jakob Hornseth | Board of Directors | 0 companies |
| Paal Bucher | Chairman | 0 companies |