| Revenue | NOK 0 | — |
| EBITDA | NOK -1,5M | +68% |
| Net profit | NOK -1,5M | +68% |
| Total assets | NOK 90K | -86% |
| Equity | NOK -330K | -304% |
| Employees | 2 | — |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5 023 | 2 762 | 8 194 | 2 846 | 1 635 | 5 476 | 398 | 3 021 | 2 546 | 0 | 1 531 | 2 203 | 4 675 | 906 | 851 | 0 |
| Staff expenses | −1 941 | −3 219 | −2 408 | −3 005 | −3 963 | −4 888 | −1 850 | −5 925 | −5 645 | −5 311 | −4 748 | −0 | −0 | −0 | −0 | −1 115 |
| EBITDA | −2 430 | −5 759 | 3 657 | −2 539 | −6 101 | −12 886 | −7 865 | −5 452 | −5 859 | −7 800 | −5 717 | −4 653 | −2 971 | −4 293 | −4 724 | −1 490 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −3 | −1 377 | −1 597 | −1 589 | −1 594 | −1 594 | −5 965 | −8 | −8 | −14 | −10 |
| EBIT | −2 430 | −5 759 | 3 657 | −2 539 | −6 101 | −12 889 | −9 242 | −7 049 | −7 448 | −9 394 | −7 311 | −10 618 | −2 979 | −4 301 | −4 738 | −1 500 |
| Net financials | 23 | 13 | −139 | 70 | 57 | −41 | 46 | 16 | −156 | 24 | 13 | 86 | −112 | 36 | 16 | −18 |
| Profit before tax | −2 407 | −5 746 | 3 518 | −2 470 | −6 045 | −12 930 | −9 195 | −7 033 | −7 604 | −9 370 | −7 298 | −10 532 | −3 091 | −4 265 | −4 722 | −1 518 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | −2 407 | −5 746 | 3 518 | −2 470 | −6 045 | −12 930 | −9 195 | −7 033 | −7 604 | −9 370 | −7 298 | −10 532 | −3 091 | −4 265 | −4 722 | −1 518 |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6 064 | 1 744 | 971 | 5 032 | 4 386 | 13 551 | 17 563 | 11 642 | 15 231 | 11 986 | 8 184 | 4 797 | 5 923 | 1 403 | 654 | 90 |
| Equity | 1 801 | −3 214 | 364 | 4 228 | −1 706 | −83 | 2 142 | −4 891 | 13 243 | 10 823 | 6 925 | 3 893 | 5 132 | 867 | 162 | −330 |
| Long-term debt | 0 | 0 | 0 | 0 | 4 800 | 8 000 | 11 931 | 15 263 | 630 | 60 | 0 | 0 | 0 | 0 | 0 | 400 |
| Short-term debt | 186 | 241 | 607 | 803 | 1 293 | 5 634 | 3 490 | 1 269 | 1 357 | 1 104 | 1 259 | 904 | 791 | 536 | 492 | 21 |
| Total debt | 4 263 | 4 957 | 607 | 803 | 6 093 | 13 634 | 15 421 | 16 533 | 1 987 | 1 164 | 1 259 | 904 | 791 | 536 | 492 | 421 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PJ Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Deputy Chairman | 2021 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Deputy Chairman | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Dragesund Invest As | Company | 42.7% | 42.7% | 2024 |
Mp Pensjon Pk | Company | 14.1% | 14.1% | 2024 |
Ljm As | Company | 11.3% | 11.3% | 2024 |
| Individual | 8.7% | 8.7% | 2024 | |
Prima Ocean As | Company | 4.5% | 4.5% | 2024 |
Capricorn Investment As | Company | 3.4% | 3.4% | 2024 |
Electanova Capital | Company | 3.1% | 3.1% | 2024 |
Pilegården As | Company | 3.0% | 3.0% | 2024 |
| Individual | 2.9% | 2.9% | 2022 | |
| Individual | 2.1% | 2.1% | 2024 | |
| Individual | 1.5% | 1.5% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Petter Jonathan Karal | Chief Executive Officer | 0 companies |
| Nils Henrik Pettersson | Chairman | 0 companies |
| Petter Dragesund | Board of Directors | 0 companies |
| Matthieu Marie Francois Bonamy | Deputy Chairman | 0 companies |
| Frederik Magnus Steenbuch | Board of Directors | 0 companies |
| Per Torben Hornung Pedersen | Board of Directors | 0 companies |
| Nicolas Chaudron | Deputy Chairman | 0 companies |