| Revenue | NOK 0 | — |
| EBITDA | NOK -547K | +58% |
| Net profit | NOK -217K | +81% |
| Total assets | NOK 13,2M | -7% |
| Equity | NOK 2,8M | -7% |
| Employees | 0 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2 488 | 3 145 | 54 470 | 0 | 32 | 0 | 0 | 0 | 0 |
| Staff expenses | −2 010 | −2 267 | −8 792 | −976 | −489 | −466 | −339 | −1 050 | −227 |
| EBITDA | −3 774 | −4 166 | 41 628 | −2 389 | 724 | −954 | 1 214 | −1 313 | −547 |
| Depreciation & amort. | −0 | −0 | −1 613 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | −3 774 | −4 166 | 40 015 | −2 389 | 724 | −954 | 1 214 | −1 313 | −547 |
| Net financials | 30 978 | 621 476 | 244 841 | 380 | 1 042 | 618 | 442 | 145 | 330 |
| Profit before tax | 27 204 | 617 310 | 284 856 | −2 009 | 1 766 | −336 | 1 656 | −1 168 | −217 |
| Tax | 20 485 | −3 760 | 3 130 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | 6 719 | 621 070 | 281 726 | −2 009 | 1 766 | −336 | 1 656 | −1 168 | −217 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 192 866 | 315 610 | 105 187 | 65 996 | 40 459 | 21 894 | 15 488 | 14 189 | 13 183 |
| Equity | 102 816 | 223 499 | 43 465 | 24 011 | 8 313 | 7 995 | 4 191 | 3 024 | 2 807 |
| Long-term debt | 78 661 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3 465 | 82 691 | 48 126 | 29 082 | 19 972 | 2 447 | 389 | 265 | 307 |
| Total debt | 82 126 | 82 691 | 48 126 | 29 082 | 19 972 | 2 447 | 389 | 265 | 307 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TW Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Hamang As | Company | 22.7% | 22.7% | 2022 |
Lychegården A/S | Company | 22.2% | 22.2% | 2022 |
Fram Realinvest As | Company | 17.2% | 17.2% | 2022 |
Fram Management As | Company | 16.0% | 16.0% | 2022 |
Taconic As | Company | 8.4% | 8.4% | 2022 |
Fjellbakke As | Company | 2.6% | 2.6% | 2022 |
Norus As | Company | 2.1% | 2.1% | 2022 |
Hans Herman Horns Stiftelse | Company | 2.0% | 2.0% | 2022 |
Oak Management As | Company | 1.7% | 1.7% | 2022 |
Horn Bull As | Company | 1.5% | 1.5% | 2022 |
Scorpio Kapital As | Company | 1.1% | 1.1% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Tor Wolff Hernæs | Chief Executive Officer | 0 companies |
| Ragnar Horn | Chairman | 0 companies |
| Kristian Krane Eriksen | Board of Directors | 0 companies |
| Jens Paludan Heyerdahl | Board of Directors | 0 companies |