| Revenue | NOK 0 | — |
| EBITDA | NOK -92K | +2% |
| Net profit | NOK 6,6M | +55% |
| Total assets | NOK 86,2M | +21% |
| Equity | NOK 54,5M | -4% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 93 | 5 545 | 2 520 | 1 016 | 5 009 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | −864 | −1 007 | −990 | −1 043 | −0 | −2 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −18 |
| EBITDA | −1 319 | 3 275 | 1 088 | −713 | 4 975 | −46 | −65 | −77 | −82 | −82 | −61 | −86 | −154 | −66 | −94 | −92 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | −1 319 | 3 275 | 1 088 | −713 | 4 975 | −46 | −65 | −77 | −82 | −82 | −61 | −86 | −154 | −66 | −94 | −92 |
| Net financials | 8 564 | −237 | −6 | −56 | −282 | −311 | 4 653 | 6 080 | −2 745 | 4 800 | 43 723 | 10 807 | 5 631 | 7 993 | 4 352 | 8 614 |
| Profit before tax | 7 246 | 3 038 | 1 083 | −770 | 4 694 | −357 | 4 589 | 6 003 | −2 827 | 4 718 | 43 662 | 10 721 | 5 477 | 7 927 | 4 258 | 8 522 |
| Tax | 469 | −0 | −0 | −0 | −0 | −0 | 861 | 1 022 | 92 | 82 | −0 | 861 | 1 280 | 2 | −0 | 1 918 |
| Net profit | 6 776 | 3 038 | 1 083 | −770 | 4 694 | −357 | 3 727 | 4 981 | −2 919 | 4 636 | 43 662 | 9 860 | 4 197 | 7 925 | 4 258 | 6 604 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9 968 | 9 132 | 8 825 | 8 545 | 12 176 | 7 813 | 57 788 | 18 198 | 19 938 | 11 314 | 57 245 | 64 772 | 62 499 | 69 114 | 71 139 | 86 173 |
| Equity | 1 517 | 2 556 | 3 638 | 1 479 | 1 481 | 1 123 | 56 256 | 1 236 | −1 683 | 1 096 | 24 758 | 24 759 | 33 956 | 56 881 | 56 939 | 54 543 |
| Long-term debt | 0 | 0 | 0 | 0 | 3 000 | 2 946 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10 000 | 9 201 |
| Short-term debt | 8 451 | 6 577 | 5 187 | 6 172 | 7 695 | 3 744 | 1 532 | 16 962 | 21 620 | 10 219 | 32 487 | 40 013 | 28 543 | 12 233 | 4 200 | 22 428 |
| Total debt | 8 451 | 6 577 | 5 187 | 7 065 | 10 695 | 6 690 | 1 532 | 16 962 | 21 620 | 10 219 | 32 487 | 40 013 | 28 543 | 12 233 | 14 200 | 31 629 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Deputy Member | Deputy Member | 2007 | — | — |
AS Deputy Member | Deputy Member | 2007 | — | — |
FL Chief Executive Officer | Chief Executive Officer | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
F Storm As | Company | 50.0% | 50.0% | 2023 |
Grunnfjellet As | Company | 50.0% | 50.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Per Berge | Deputy Member | 0 companies |
| Anne Storm | Deputy Member | 0 companies |
| Frank Lohne Storm | Chief Executive Officer | 0 companies |
| Per Øyvind Berge | Chairman | 0 companies |