| Revenue | NOK 0 | — |
| EBITDA | NOK -25K | +2% |
| Net profit | NOK -19K | +6% |
| Total assets | NOK 126K | -16% |
| Equity | NOK -168K | +16% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8 965 | 8 172 | 8 093 | 7 106 | 3 163 | 1 001 | 0 | 0 | 6 162 | 8 160 | 3 523 | 0 | 0 | 0 | 0 |
| Staff expenses | −4 628 | −4 012 | −3 897 | −3 547 | −1 795 | −892 | −0 | −0 | −2 577 | −3 626 | −1 857 | −0 | −0 | −0 | −0 |
| EBITDA | −217 | −132 | 79 | −11 | −350 | −590 | −40 | −38 | 412 | 12 | −680 | −29 | −25 | −26 | −25 |
| Depreciation & amort. | −16 | −33 | −37 | −31 | −30 | −27 | −6 | −0 | −327 | −647 | −966 | −0 | −0 | −0 | −0 |
| EBIT | −233 | −165 | 42 | −41 | −380 | −617 | −45 | −38 | 85 | −635 | −1 647 | −29 | −25 | −26 | −25 |
| Net financials | −2 | −18 | −9 | −7 | −3 | −75 | 9 | 0 | −66 | −114 | −88 | −48 | −2 | −1 | 0 |
| Profit before tax | −235 | −182 | 33 | −49 | −383 | −691 | −36 | −38 | 19 | −748 | −1 735 | −77 | −27 | −26 | −25 |
| Tax | −65 | −50 | 10 | −13 | −107 | −193 | −10 | −8 | 12 | −174 | −377 | −17 | −6 | −6 | −5 |
| Net profit | −170 | −133 | 23 | −35 | −276 | −498 | −26 | −30 | 7 | −575 | −1 358 | −60 | −21 | −21 | −19 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5 137 | 1 187 | 1 578 | 1 493 | 472 | 221 | 47 | 46 | 3 993 | 4 105 | 1 369 | 467 | 181 | 150 | 126 |
| Equity | 49 | 24 | 48 | 13 | 61 | 50 | 24 | −7 | 114 | −29 | −493 | −288 | −239 | −200 | −168 |
| Long-term debt | 3 703 | 0 | 0 | 0 | 0 | 0 | 22 | 51 | 1 876 | 2 161 | 1 858 | 742 | 400 | 350 | 294 |
| Short-term debt | 1 385 | 1 163 | 1 102 | 823 | 411 | 171 | 1 | 2 | 2 003 | 1 972 | 3 | 14 | 20 | 0 | 0 |
| Total debt | 5 088 | 1 163 | 1 531 | 1 480 | 411 | 171 | 23 | 52 | 3 880 | 4 133 | 1 862 | 755 | 420 | 350 | 294 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LJ Deputy Member | Deputy Member | 2005 | — | — |
SC Chief Executive Officer | Chief Executive Officer | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Nordic Management As | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Linda Jørgensen | Deputy Member | 0 companies |
| Sverre Christian Utvåg | Chief Executive Officer | 0 companies |
| Alf Magnar Hansen | Board of Directors | 0 companies |