| Revenue | NOK 94K | -97% |
| EBITDA | NOK -3,6M | +73% |
| Net profit | NOK -12,4M | +37% |
| Total assets | NOK 46,8M | +154% |
| Equity | NOK 3,8M | +130% |
| Employees | 5 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 107 | 223 | 511 | 174 | 1 007 | 164 | 805 | 807 | 905 | 126 | 1 527 | 610 | 1 784 | 454 | 3 557 | 94 |
| Staff expenses | −355 | −147 | −0 | −1 | −1 | −264 | −408 | −495 | −229 | −1 056 | −744 | −90 | −598 | −1 763 | −2 253 | −3 985 | −1 191 |
| EBITDA | −911 | −1 591 | −1 105 | −2 693 | −2 334 | −1 778 | −2 188 | −1 687 | −4 389 | −3 839 | −11 344 | −564 | −2 298 | −3 002 | −4 972 | −13 391 | −3 648 |
| Depreciation & amort. | −279 | −577 | −655 | −713 | −717 | −627 | −649 | −613 | 3 063 | −728 | −753 | −1 030 | −1 466 | −2 092 | −3 632 | −3 479 | −3 503 |
| EBIT | −1 190 | −2 168 | −1 760 | −3 406 | −3 051 | −2 405 | −2 837 | −2 300 | −1 326 | −4 567 | −12 097 | −1 594 | −3 764 | −5 094 | −8 604 | −16 870 | −7 151 |
| Net financials | 1 | −394 | −6 | −1 | −9 | −32 | −15 | −35 | −316 | −2 | 0 | −168 | −241 | 81 | −1 883 | −2 808 | −5 211 |
| Profit before tax | −1 189 | −2 562 | −1 767 | −3 407 | −3 060 | −2 437 | −2 852 | −2 335 | −1 642 | −4 568 | −12 097 | −1 762 | −4 005 | −5 013 | −10 487 | −19 679 | −12 362 |
| Tax | 101 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | 0 | −0 | −0 | −7 366 | −863 | 8 229 | −0 | −0 | −0 |
| Net profit | −1 290 | −2 562 | −1 767 | −3 407 | −3 060 | −2 437 | −2 852 | −2 335 | −1 642 | −4 568 | −12 097 | 5 604 | −3 143 | −13 242 | −10 487 | −19 679 | −12 362 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6 876 | 6 059 | 9 642 | 10 463 | 9 046 | 7 366 | 8 636 | 7 109 | 9 684 | 16 469 | 7 202 | 18 674 | 22 345 | 21 897 | 25 242 | 18 416 | 46 835 |
| Equity | 1 651 | 4 081 | 7 744 | 9 102 | 7 512 | 6 336 | 6 736 | 6 106 | 8 069 | 15 736 | 4 739 | 10 453 | 15 821 | 2 579 | 7 093 | −12 586 | 3 805 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | −31 | 1 | −3 | 5 835 | 1 062 | 12 442 | 9 073 | 27 807 | 41 283 |
| Short-term debt | 5 224 | 1 979 | 1 898 | 1 361 | 1 533 | 1 030 | 1 900 | 1 003 | 1 647 | 732 | 2 466 | 2 386 | 5 462 | 6 877 | 9 077 | 3 195 | 1 746 |
| Total debt | 5 224 | 1 979 | 1 898 | 1 361 | 1 533 | 1 030 | 1 900 | 1 003 | 1 615 | 733 | 2 463 | 8 221 | 6 524 | 19 318 | 18 150 | 31 002 | 43 030 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Deputy Chairman | 2019 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Ofs Norge As | Company | 76.1% | 76.1% | 2022 |
Stikle As | Company | 5.3% | 5.3% | 2022 |
Wl-01 Holding As | Company | 4.3% | 4.3% | 2022 |
Skramsheim Holding As | Company | 1.4% | 1.4% | 2022 |
Pareto Energy Solutions As | Company | 1.3% | 1.3% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Trond-Inge Kvernevik | Chairman | 0 companies |
| Ian Donald Mcintyre | Board of Directors | 0 companies |
| Johan Fredrik Aasen | Deputy Chairman | 0 companies |
| Ronny Magne Almenning | Board of Directors | 0 companies |