| Revenue | NOK 8,6M | +11% |
| EBITDA | NOK -2,3M | +39% |
| Net profit | NOK -8,7M | -89% |
| Total assets | NOK 14,7M | +14% |
| Equity | NOK 2,9M | -75% |
| Employees | 9 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 4 617 | 5 499 | 6 102 | 6 699 | 7 542 | 6 250 | 5 053 | 9 915 | 5 933 | 7 752 | 8 582 |
| Staff expenses | −0 | −2 172 | −2 218 | −2 863 | −2 587 | −3 148 | −2 797 | −2 842 | −4 137 | −3 495 | −4 821 | −4 161 |
| EBITDA | 0 | −210 | 219 | 257 | 943 | 1 061 | 99 | −1 508 | −25 | −3 075 | −3 734 | −2 264 |
| Depreciation & amort. | −43 | −455 | −647 | −784 | −905 | −1 023 | −959 | −1 034 | −1 055 | −762 | −844 | −1 077 |
| EBIT | −43 | −665 | −428 | −527 | 38 | 38 | −860 | −2 542 | −1 081 | −3 837 | −4 577 | −3 341 |
| Net financials | 0 | 27 | 26 | 4 | 3 | 3 | 16 | 4 | −3 | −27 | −13 | −5 349 |
| Profit before tax | −43 | −638 | −402 | −524 | 41 | 41 | −844 | −2 537 | −1 083 | −3 864 | −4 591 | −8 690 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | −43 | −638 | −402 | −524 | 41 | 41 | −844 | −2 537 | −1 083 | −3 864 | −4 591 | −8 690 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6 957 | 6 798 | 6 359 | 5 976 | 5 904 | 5 994 | 15 488 | 13 060 | 12 318 | 17 621 | 12 908 | 14 703 |
| Equity | 6 937 | 6 299 | 5 896 | 5 373 | 5 414 | 5 454 | 14 709 | 12 171 | 11 088 | 16 223 | 11 633 | 2 942 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 323 | 303 | 240 | 254 | 10 770 |
| Short-term debt | 20 | 499 | 462 | 604 | 490 | 540 | 780 | 567 | 927 | 1 158 | 1 021 | 991 |
| Total debt | 20 | 499 | 462 | 604 | 490 | 540 | 780 | 889 | 1 230 | 1 398 | 1 275 | 11 761 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MI Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
SO Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Meteva As | Company | 36.9% | 36.9% | 2022 |
Ferncliff Property As | Company | 22.9% | 22.9% | 2022 |
Thabo Energy As | Company | 22.9% | 22.9% | 2022 |
Acos Invest As | Company | 3.0% | 3.0% | 2022 |
Folgefonn Gjestetun As | Company | 1.5% | 1.5% | 2022 |
Folgefonn Invest As | Company | 1.5% | 1.5% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Iversen | Chief Executive Officer | 0 companies |
| Stig Otto Mjelde | Chief Executive Officer | 0 companies |
| Kjell Jostein Vågen | Board of Directors | 0 companies |
| Lars Christian Stugaard | Chairman | 0 companies |
| Øystein Stray Spetalen | Board of Directors | 0 companies |
| Gunnar Hvammen | Board of Directors | 0 companies |
| Trond Mohn | Board of Directors | 0 companies |