| Revenue | NOK 215K | +19% |
| EBITDA | NOK 149K | +54% |
| Net profit | NOK -3K | +92% |
| Total assets | NOK 841K | -6% |
| Equity | NOK -201K | -1% |
| Employees | 0 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 80 | 120 | 130 | 180 | 180 | 180 | 180 | 180 | 180 | 180 | 180 | 215 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −24 | −0 | −29 | −0 | −0 | −16 | −0 |
| EBITDA | 58 | 70 | 96 | 144 | 98 | 101 | 129 | 100 | 93 | 121 | 97 | 149 |
| Depreciation & amort. | −21 | −62 | −125 | −62 | −62 | −62 | −62 | −62 | −62 | −62 | −65 | −71 |
| EBIT | 37 | 8 | −29 | 82 | 36 | 39 | 66 | 37 | 31 | 59 | 31 | 78 |
| Net financials | −14 | −61 | −51 | −58 | −60 | −60 | −64 | −54 | −45 | −54 | −75 | −81 |
| Profit before tax | 23 | −53 | −80 | 23 | −24 | −21 | 2 | −17 | −15 | 5 | −43 | −3 |
| Tax | 3 | −3 | −0 | −0 | −0 | 32 | 0 | −4 | −3 | 1 | −10 | −1 |
| Net profit | 20 | −50 | −80 | 23 | −24 | −52 | 1 | −13 | −11 | 4 | −34 | −3 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 550 | 1 466 | 1 415 | 1 328 | 1 264 | 1 217 | 1 169 | 1 118 | 1 034 | 993 | 892 | 841 |
| Equity | 38 | −12 | −92 | −69 | −93 | −145 | −144 | −157 | −168 | −164 | −198 | −201 |
| Long-term debt | 1 500 | 1 466 | 1 426 | 1 387 | 1 347 | 1 337 | 1 296 | 1 252 | 1 195 | 1 141 | 1 090 | 1 047 |
| Short-term debt | 12 | 12 | 81 | 10 | 10 | 25 | 17 | 23 | 7 | 15 | 1 | −5 |
| Total debt | 1 512 | 1 478 | 1 507 | 1 397 | 1 357 | 1 362 | 1 313 | 1 275 | 1 203 | 1 157 | 1 090 | 1 042 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Sara Marie Nordvang Norheim | Chief Executive Officer | 0 companies |
| John Ronald Norheim | Chairman | 0 companies |