| Revenue | NOK 100K | +0% |
| EBITDA | NOK -201K | +65% |
| Net profit | NOK -1,1M | +6% |
| Total assets | NOK 14,3M | -17% |
| Equity | NOK 7,5M | +65% |
| Employees | 0 | — |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 12 657 | 17 018 | 12 667 | 5 462 | 1 035 | 0 | 0 | 0 | 0 | 536 | 479 | 622 | 789 | 88 | 100 | 100 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | 869 | 5 259 | −515 | −6 058 | −34 266 | −520 | −78 | −92 | −102 | 274 | 381 | −62 | 448 | −1 276 | −583 | −201 |
| Depreciation & amort. | −6 349 | −6 345 | −9 704 | −5 245 | −4 651 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | −5 480 | −1 086 | −10 219 | −11 303 | −38 917 | −520 | −78 | −92 | −102 | 274 | 381 | −62 | 448 | −1 276 | −583 | −201 |
| Net financials | 5 710 | 1 085 | −3 687 | −41 | −3 550 | −163 | 2 | 6 | 3 | −301 | 1 | 2 886 | −45 | −450 | −537 | −850 |
| Profit before tax | 230 | −2 | −13 906 | −11 344 | −42 467 | −684 | −76 | −86 | −99 | −26 | 382 | 2 824 | 403 | −1 726 | −1 120 | −1 051 |
| Tax | 168 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | 62 | −2 | −13 906 | −11 344 | −42 467 | −684 | −76 | −86 | −99 | −26 | 382 | 2 824 | 403 | −1 726 | −1 120 | −1 051 |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 112 977 | 105 532 | 95 188 | 91 830 | 629 | 110 | 288 | 194 | 95 | 752 | 690 | 3 489 | 19 727 | 15 753 | 17 287 | 14 289 |
| Equity | 19 105 | 19 837 | 11 858 | 6 598 | −1 711 | −2 384 | −2 460 | 193 | 94 | 68 | 450 | 3 207 | 5 423 | 3 697 | 4 535 | 7 483 |
| Long-term debt | 91 707 | 83 512 | 79 020 | 74 010 | 2 329 | 2 492 | 2 746 | 0 | 0 | 0 | 0 | 0 | 10 600 | 6 434 | 5 297 | 2 542 |
| Short-term debt | 2 165 | 2 183 | 4 309 | 11 222 | 11 | 1 | 1 | 1 | 1 | 685 | 241 | 282 | 3 704 | 5 622 | 7 456 | 4 264 |
| Total debt | 93 872 | 85 695 | 83 330 | 85 232 | 2 340 | 2 493 | 2 748 | 1 | 1 | 685 | 241 | 282 | 14 304 | 12 056 | 12 752 | 6 806 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NB Contact Person | Contact Person | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Kyvik & Co As | Company | 33.3% | 33.3% | 2024 |
Våge As | Company | 33.3% | 33.3% | 2024 |
Andenes As | Company | 33.3% | 33.3% | 2024 |
Andenes & Våge As | Company | 30.9% | 30.9% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Nina Bergh | Contact Person | 0 companies |
| Gotfred Ingebrigtsen Andenes | Board of Directors | 0 companies |
| Thorleif Kyvik | Board of Directors | 0 companies |
| Håvard Våge | Chairman | 0 companies |