| Revenue | NOK 234K | +42% |
| EBITDA | NOK -36K | -44% |
| Net profit | NOK -180K | -9% |
| Total assets | NOK 2,6M | -4% |
| Equity | NOK 1,6M | -10% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 0 | 620 | 355 | 178 | 227 | 18 | 34 | 24 | 0 | 0 | 0 | 863 | 279 | 164 | 234 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −2 | −2 | −0 | −0 |
| EBITDA | −14 | −8 | −9 | 614 | 222 | 71 | 95 | −93 | −91 | −91 | −110 | −113 | −44 | 113 | 34 | −25 | −36 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −3 | −10 | −11 | −11 | −4 | −3 | −3 | −1 | −0 | −69 | −71 | −73 | −72 |
| EBIT | −14 | −8 | −9 | 614 | 220 | 61 | 84 | −104 | −95 | −94 | −113 | −114 | −44 | 44 | −37 | −98 | −109 |
| Net financials | 0 | −0 | −0 | 2 | 5 839 | 22 | 43 | 21 | −283 | −575 | 402 | −1 745 | −11 | −38 | −48 | −67 | −72 |
| Profit before tax | −14 | −8 | −9 | 615 | 6 059 | 83 | 127 | −84 | −378 | −669 | 289 | −1 859 | −55 | 6 | −85 | −165 | −180 |
| Tax | −0 | −0 | −0 | 160 | 66 | 23 | 34 | −21 | −18 | 36 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | −14 | −8 | −9 | 455 | 5 992 | 60 | 92 | −63 | −360 | −705 | 289 | −1 859 | −55 | 6 | −85 | −165 | −180 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 282 | 268 | 342 | 1 022 | 7 624 | 6 793 | 6 411 | 6 270 | 5 908 | 5 252 | 4 768 | 2 297 | 2 038 | 3 228 | 2 988 | 2 749 | 2 628 |
| Equity | 263 | 255 | 251 | 706 | 5 928 | 5 488 | 5 580 | 5 518 | 5 158 | 4 453 | 4 742 | 2 283 | 2 028 | 2 020 | 1 936 | 1 771 | 1 590 |
| Long-term debt | 0 | 0 | 91 | 2 | 752 | 751 | 753 | 750 | 750 | 770 | 0 | 0 | 0 | 1 084 | 1 011 | 944 | 876 |
| Short-term debt | 14 | 9 | 1 | 314 | 943 | 555 | 79 | 2 | 0 | 30 | 26 | 14 | 10 | 123 | 41 | 35 | 162 |
| Total debt | 14 | 9 | 91 | 316 | 1 696 | 1 305 | 831 | 752 | 750 | 800 | 26 | 14 | 10 | 1 207 | 1 053 | 979 | 1 038 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TV Deputy Member | Deputy Member | 2011 | — | — |
TJ Deputy Member | Deputy Member | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2011 | — | — | |
| Chairman | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 15.0% | 15.0% | 2024 | |
| Individual | 15.0% | 15.0% | 2024 | |
| Individual | 15.0% | 15.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Torill Valaas-Breivik | Deputy Member | 0 companies |
| Torill Johanne Valaas | Deputy Member | 0 companies |
| Lars Ove Valaas-Breivik | Chairman | 0 companies |
| Lars Ove Breivik | Chairman | 0 companies |