| Revenue | NOK 0 | — |
| EBITDA | NOK -8M | +2% |
| Net profit | NOK 136,1M | -27% |
| Total assets | NOK 1,1B | +13% |
| Equity | NOK 1,1B | +13% |
| Employees | 2 | — |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 200 | 435 | 464 | 307 | 25 | 8 | 28 | 22 | 12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | −1 659 | −2 651 | −2 502 | −2 404 | −2 711 | −3 175 | −2 842 | −4 067 | −3 536 | −3 617 | −4 319 | −4 703 | −4 453 | −5 540 | −6 442 | −6 405 |
| EBITDA | −2 968 | −2 930 | −2 926 | −2 970 | −3 694 | −4 237 | −3 983 | −5 241 | −4 831 | −4 900 | −5 525 | −5 946 | −5 817 | −6 996 | −8 195 | −8 034 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | −2 968 | −2 930 | −2 926 | −2 970 | −3 694 | −4 237 | −3 983 | −5 241 | −4 831 | −4 900 | −5 525 | −5 946 | −5 817 | −6 996 | −8 195 | −8 034 |
| Net financials | 104 293 | 49 448 | −43 061 | 56 735 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 204 730 | 144 953 |
| Profit before tax | 101 325 | 46 518 | −45 986 | 53 765 | 111 077 | 66 333 | 38 034 | 117 524 | 120 977 | −70 457 | 110 498 | 96 716 | 72 501 | 8 696 | 196 535 | 136 919 |
| Tax | 2 687 | 3 374 | −322 | −1 063 | −156 | −2 002 | −5 010 | 1 759 | 3 040 | −2 196 | −212 | 4 324 | 754 | 942 | 9 271 | 800 |
| Net profit | 98 638 | 43 144 | −45 664 | 54 828 | 111 233 | 68 336 | 43 044 | 115 765 | 117 938 | −68 260 | 110 710 | 92 391 | 71 747 | 7 754 | 187 264 | 136 119 |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 299 642 | 351 239 | 335 356 | 390 571 | 501 607 | 579 436 | 620 534 | 722 299 | 839 658 | 776 592 | 864 242 | 904 033 | 927 118 | 907 600 | 1 006 554 | 1 136 820 |
| Equity | — | 260 122 | 213 811 | 293 639 | 404 872 | 493 708 | 536 751 | 720 800 | 838 738 | 770 478 | 808 332 | 896 338 | 926 340 | 906 029 | 996 891 | 1 128 068 |
| Long-term debt | 0 | 0 | 0 | 95 563 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6 175 | 5 010 |
| Short-term debt | 868 | 10 660 | 1 880 | 1 369 | 1 172 | 10 728 | 8 783 | 1 499 | 920 | 6 114 | 55 909 | 7 696 | 779 | 1 571 | 3 489 | 3 742 |
| Total debt | 75 464 | 91 117 | 121 545 | 96 932 | 96 735 | 85 728 | 83 783 | 1 499 | 920 | 6 114 | 55 909 | 7 696 | 779 | 1 571 | 9 664 | 8 752 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TN Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Ulsmo As | Company | 51.0% | 51.0% | 2024 |
Ulsmo Finans As | Company | 12.9% | 12.9% | 2024 |
Amorin As | Company | 9.3% | 9.3% | 2024 |
Mogul Invest As | Company | 5.8% | 5.8% | 2024 |
Amorin Junior As | Company | 4.9% | 4.9% | 2024 |
Mogul Kapital As | Company | 3.3% | 3.3% | 2024 |
Jupiter Invest Junior As | Company | 3.0% | 3.0% | 2024 |
Toka Invest Junior As | Company | 2.9% | 2.9% | 2024 |
Vegard Ulstein Invest Ii As | Company | 2.4% | 2.4% | 2024 |
Toka Invest Ii As | Company | 1.8% | 1.8% | 2024 |
Vegard Ulstein Invest Junior As | Company | 1.4% | 1.4% | 2024 |
Jupiter Invest Ii As | Company | 1.3% | 1.3% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Thore Nikolai Teige | Chief Executive Officer | 0 companies |
| Nils Peter Skeide | Board of Directors | 0 companies |
| Idar Marius Ulstein | Board of Directors | 0 companies |
| Ingerid Ulstein | Chairman | 0 companies |