| Revenue | NOK 5,9M | +291% |
| EBITDA | NOK -16,9M | -1824% |
| Net profit | NOK -18,3M | -618% |
| Total assets | NOK 30,7M | -64% |
| Equity | NOK 858K | -65% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 1 934 | 2 474 | 2 467 | 3 200 | 4 559 | 10 550 | 8 599 | 4 717 | 5 400 | 5 152 | 16 978 | 4 229 | 63 440 | 1 513 | 5 915 |
| Staff expenses | −0 | −0 | −107 | −422 | −117 | −305 | −18 | −23 | −250 | −138 | −15 | −1 057 | −751 | −12 | −38 | −23 | −2 |
| EBITDA | −28 | −132 | 1 452 | 1 617 | 2 068 | 1 772 | 2 697 | 3 359 | 780 | 2 410 | 480 | 1 663 | 8 192 | −818 | 11 753 | −877 | −16 873 |
| Depreciation & amort. | −0 | −0 | −835 | −896 | −898 | −1 195 | −1 432 | −2 091 | 7 085 | −417 | −171 | −155 | −137 | −146 | −2 927 | −794 | −796 |
| EBIT | −28 | −132 | 617 | 722 | 1 169 | 577 | 1 265 | 1 268 | 7 864 | 1 993 | 309 | 1 508 | 8 056 | −964 | 8 826 | −1 671 | −17 670 |
| Net financials | 287 | 1 281 | −573 | −527 | −507 | −597 | −758 | −752 | −738 | −87 | −752 | −819 | −707 | −1 261 | −1 488 | −1 591 | −3 480 |
| Profit before tax | 259 | 1 149 | 44 | 195 | 662 | −21 | 507 | 517 | 7 127 | 1 905 | −443 | 689 | 7 349 | −2 225 | 7 338 | −3 262 | −21 150 |
| Tax | −0 | −0 | −4 | 54 | 185 | −84 | 127 | 15 | −1 650 | 127 | −547 | 319 | 2 007 | −3 867 | −165 | −718 | −2 881 |
| Net profit | 259 | 1 149 | 49 | 141 | 477 | 63 | 380 | 502 | 17 508 | 1 779 | 104 | 370 | 5 342 | 1 642 | 7 503 | −2 544 | −18 268 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10 209 | 11 740 | 15 231 | 18 422 | 18 434 | 28 573 | 30 758 | 29 966 | 56 669 | 70 732 | 75 701 | 76 230 | 120 695 | 104 876 | 110 740 | 85 094 | 30 673 |
| Equity | 359 | 1 509 | 469 | 609 | 1 086 | 1 149 | 154 | 1 166 | 19 053 | 19 591 | 16 941 | 17 311 | 16 870 | 8 375 | 12 809 | 2 429 | 858 |
| Long-term debt | 9 459 | 9 098 | 13 719 | 14 406 | 13 586 | 25 741 | 27 019 | 27 287 | 34 869 | 46 558 | 26 978 | 26 318 | 45 099 | 37 046 | 33 613 | 22 536 | 16 661 |
| Short-term debt | 391 | 1 133 | 1 043 | 3 406 | 3 762 | 1 682 | 3 585 | 1 513 | 2 746 | 4 583 | 31 782 | 32 601 | 58 727 | 59 455 | 64 318 | 60 129 | 13 154 |
| Total debt | 9 850 | 10 231 | 14 762 | 17 812 | 17 348 | 27 423 | 30 604 | 28 800 | 37 616 | 51 141 | 58 760 | 58 919 | 103 825 | 96 501 | 97 930 | 82 665 | 29 815 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MF Deputy Member | Deputy Member | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Ken Olav Phillips As | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Merete Fonnås | Deputy Member | 0 companies |
| Ken Olav Phillips | Chairman | 0 companies |