| Revenue | NOK 6K | — |
| EBITDA | NOK -5,4M | +84% |
| Net profit | NOK 15,4M | +109% |
| Total assets | NOK 35,1M | +105% |
| Equity | NOK 2,5M | +104% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3 186 | 95 397 | 105 454 | 3 754 | 3 691 | 3 757 | 3 361 | 1 131 | 1 643 | 1 336 | 6 037 | 1 118 | 20 | 150 | 0 | 6 |
| Staff expenses | −0 | −45 929 | −61 485 | −0 | −0 | −0 | 8 | −68 | −68 | −68 | −91 | −88 | −91 | −91 | −0 | −0 |
| EBITDA | 2 058 | 2 998 | 4 392 | 2 292 | 187 | 1 111 | −1 056 | −2 411 | −1 560 | −912 | 3 133 | −393 | −376 | −9 947 | −34 788 | −5 407 |
| Depreciation & amort. | −1 105 | −1 811 | −2 200 | −835 | −934 | −1 109 | −1 040 | −907 | −453 | −339 | −1 640 | −180 | −66 | −250 | −7 895 | −0 |
| EBIT | 953 | 1 187 | 2 192 | 1 458 | −747 | 2 | −2 095 | −3 319 | −2 013 | −1 250 | 1 493 | −573 | −442 | −10 197 | −42 683 | −5 407 |
| Net financials | −411 | −1 885 | −2 011 | 11 193 | −222 | −120 | −1 144 | 4 049 | −1 002 | −1 184 | 40 703 | 5 256 | 11 993 | 85 072 | −131 073 | 20 792 |
| Profit before tax | 542 | −699 | 181 | 12 651 | −969 | −118 | −3 240 | 730 | −3 014 | −2 435 | 42 196 | 4 683 | 11 551 | 74 875 | −173 756 | 15 385 |
| Tax | 251 | −105 | −14 | 3 542 | 17 | −25 | −731 | 247 | −629 | −441 | 2 537 | 1 030 | 2 113 | −632 | 226 | −0 |
| Net profit | 291 | −593 | 195 | 9 109 | −986 | −92 | −2 508 | 483 | −2 385 | −1 994 | 39 659 | 3 653 | 9 438 | 75 507 | −173 982 | 15 385 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9 402 | 77 508 | 59 043 | 22 979 | 11 776 | 11 389 | 16 788 | 19 559 | 15 691 | 16 413 | 57 703 | 54 146 | 78 320 | 251 553 | 17 115 | 35 141 |
| Equity | 5 746 | 6 541 | 6 727 | 2 365 | 1 429 | 1 336 | −19 003 | −18 519 | −20 905 | −22 898 | 17 760 | 21 413 | 30 852 | 106 359 | −67 623 | 2 453 |
| Long-term debt | 0 | 18 128 | 20 181 | 6 763 | 8 267 | 9 740 | 35 625 | 37 767 | 35 635 | 39 147 | 38 869 | 31 231 | 30 675 | 46 430 | 58 040 | 16 159 |
| Short-term debt | 3 640 | 52 839 | 32 136 | 13 852 | 2 081 | 312 | 166 | 312 | 961 | 165 | 1 074 | 1 501 | 16 793 | 98 764 | 26 697 | 16 529 |
| Total debt | 3 656 | 70 967 | 52 317 | 20 615 | 10 348 | 10 052 | 35 791 | 38 078 | 36 596 | 39 312 | 39 943 | 32 732 | 47 468 | 145 194 | 84 737 | 32 688 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LK Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
LO Deputy Member | Deputy Member | 2013 | — | — |
RJ Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2024 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Carpe Diem Rs As | Company | 95.0% | 95.0% | 2023 |
Invex Group As | Company | 95.0% | 95.0% | 2024 |
| Individual | 5.0% | 5.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Kristian Vehus | Chief Executive Officer | 0 companies |
| Leif Ove Gåsland | Deputy Member | 0 companies |
| Rune Johan Simonsen | Chief Executive Officer | 0 companies |
| Karstein Norlund | Chairman | 0 companies |
| Knut Magnus Haavik | Board of Directors | 0 companies |