| Revenue | NOK 2,8M | -9% |
| EBITDA | NOK -1,5M | +56% |
| Net profit | NOK -2,1M | +71% |
| Total assets | NOK 569K | -37% |
| Equity | NOK -9,2M | -29% |
| Employees | 5 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 500 | 502 | 3 385 | 5 343 | 3 366 | 4 277 | 5 438 | 5 858 | 7 551 | 7 523 | 5 908 | 7 054 | 9 123 | 9 045 | 7 385 | 3 111 | 2 842 |
| Staff expenses | −0 | −0 | −2 143 | −3 667 | −2 501 | −2 997 | −4 168 | −4 430 | −4 410 | −4 676 | −5 667 | −6 120 | −6 943 | −7 286 | −5 769 | −3 684 | −2 022 |
| EBITDA | −1 002 | −1 714 | −935 | −462 | −1 174 | −12 | −204 | 1 972 | 1 432 | 984 | −2 113 | −1 194 | −465 | −1 504 | −1 271 | −3 396 | −1 481 |
| Depreciation & amort. | −0 | −0 | −109 | −119 | −13 | −25 | −21 | −23 | −19 | −17 | −20 | −16 | −42 | −19 | −6 | −6 | −25 |
| EBIT | −1 002 | −1 714 | −1 044 | −581 | −1 187 | −37 | −226 | 1 949 | 1 413 | 967 | −2 133 | −1 209 | −506 | −1 523 | −1 277 | −3 402 | −1 506 |
| Net financials | 136 | −2 063 | −5 572 | −2 632 | −1 781 | −502 | −3 959 | 1 044 | −463 | −457 | 2 136 | 1 537 | 320 | −364 | −406 | −3 885 | −579 |
| Profit before tax | −866 | −3 778 | −6 616 | −3 213 | −2 968 | −538 | −4 185 | 2 992 | 949 | 510 | 3 | 328 | −187 | −1 887 | −1 684 | −7 288 | −2 085 |
| Tax | −27 | 213 | −0 | −671 | −543 | −120 | −496 | 872 | 237 | 122 | −561 | −0 | −195 | 750 | −0 | −0 | −0 |
| Net profit | −839 | −3 990 | −6 616 | −2 542 | −2 424 | −418 | −3 689 | 2 120 | 712 | 388 | 565 | 328 | 8 | −2 637 | −1 684 | −7 288 | −2 085 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 39 854 | 42 175 | 33 186 | 28 799 | 25 227 | 26 258 | 19 673 | 15 553 | 14 148 | 13 977 | 17 089 | 16 466 | 16 146 | 13 721 | 14 257 | 904 | 569 |
| Equity | 4 896 | 906 | −5 710 | −8 252 | −6 308 | −6 308 | −9 528 | 3 592 | 3 600 | 3 601 | 4 166 | 4 494 | 4 502 | 1 865 | 182 | −7 106 | −9 191 |
| Long-term debt | 0 | 0 | 0 | 0 | 23 850 | 24 673 | 22 464 | 2 385 | 1 094 | 1 594 | 6 443 | 5 372 | 3 888 | 4 231 | 7 226 | 0 | 3 053 |
| Short-term debt | 10 208 | 11 101 | 12 665 | 12 343 | 7 685 | 7 894 | 6 737 | 9 575 | 9 453 | 8 781 | 6 480 | 6 600 | 7 756 | 7 625 | 6 849 | 8 010 | 6 708 |
| Total debt | 34 958 | 41 269 | 38 896 | 37 051 | 31 535 | 32 567 | 29 201 | 11 961 | 10 547 | 10 376 | 12 923 | 11 972 | 11 644 | 11 856 | 14 075 | 8 010 | 9 761 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MH Deputy Member | Deputy Member | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Chairman | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Jupiter Holding As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Merethe Herrebrøden Karlsen | Deputy Member | 0 companies |
| Terje Norderud | Board of Directors | 0 companies |
| Roger Kristian Karlsen | Chairman | 0 companies |