| Revenue | NOK 309K | +154% |
| EBITDA | NOK -104K | +81% |
| Net profit | NOK -929K | -6% |
| Total assets | NOK 10,2M | +19% |
| Equity | NOK -1,6M | -62% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 472 | 531 | 480 | 495 | 475 | 162 | 0 | 152 | 168 | 122 | 122 | 122 | 309 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | 405 | 344 | 238 | 262 | 285 | −101 | −212 | −44 | 64 | 1 | 15 | −538 | −104 |
| Depreciation & amort. | −71 | −71 | −72 | −75 | −75 | −79 | −82 | −80 | −77 | −117 | −258 | −269 | −562 |
| EBIT | 333 | 273 | 165 | 187 | 209 | −180 | −294 | −124 | −14 | −116 | −243 | −806 | −667 |
| Net financials | −289 | −253 | −194 | −147 | −161 | −141 | −174 | −200 | −150 | −128 | −179 | −316 | −525 |
| Profit before tax | 44 | 20 | −29 | 40 | 48 | −321 | −469 | −323 | −164 | −244 | −422 | −1 122 | −1 191 |
| Tax | −1 | 1 | −8 | 2 | 7 | −82 | −108 | −71 | −36 | −54 | −93 | −247 | −262 |
| Net profit | 45 | 18 | −21 | 38 | 41 | −239 | −361 | −252 | −128 | −190 | −329 | −875 | −929 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5 916 | 5 991 | 5 998 | 5 913 | 5 891 | 5 935 | 5 438 | 5 184 | 5 047 | 7 202 | 6 167 | 8 569 | 10 200 |
| Equity | 357 | 397 | 376 | 413 | 454 | 472 | 111 | −141 | −269 | −186 | −347 | −971 | −1 569 |
| Long-term debt | 5 404 | 5 464 | 5 506 | 5 408 | 5 349 | 5 348 | 5 240 | 5 268 | 5 295 | 6 259 | 5 725 | 8 448 | 10 903 |
| Short-term debt | 154 | 130 | 116 | 91 | 87 | 115 | 87 | 58 | 21 | 1 130 | 790 | 1 092 | 865 |
| Total debt | 5 559 | 5 594 | 5 623 | 5 500 | 5 437 | 5 463 | 5 327 | 5 326 | 5 316 | 7 388 | 6 514 | 9 540 | 11 768 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RM Deputy Member | Deputy Member | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Xl Group As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Roar Moen Aarseth | Deputy Member | 0 companies |
| Ivar Jonny Breivik | Chairman | 0 companies |