| Revenue | NOK 5K | -98% |
| EBITDA | NOK -67K | -203% |
| Net profit | NOK -150K | -264% |
| Total assets | NOK 1,6M | -15% |
| Equity | NOK 774K | -24% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 392 | 847 | 1 674 | 2 724 | 1 253 | 1 797 | 1 022 | 1 376 | 2 355 | 203 | 207 | 5 |
| Staff expenses | −60 | −42 | −207 | −289 | −301 | −371 | −465 | −302 | −300 | −348 | −0 | −0 |
| EBITDA | 541 | 124 | 986 | 1 897 | 377 | 785 | 225 | 595 | 1 665 | −557 | 65 | −67 |
| Depreciation & amort. | −117 | −118 | −134 | −145 | −166 | −191 | −198 | −198 | −120 | −114 | −120 | −127 |
| EBIT | 424 | 7 | 852 | 1 752 | 211 | 594 | 27 | 396 | 1 545 | −671 | −55 | −194 |
| Net financials | −752 | −53 | −56 | −30 | −25 | −20 | −13 | 0 | 0 | 1 | 3 | 2 |
| Profit before tax | −329 | −46 | 796 | 1 721 | 186 | 574 | 14 | 397 | 1 546 | −671 | −53 | −192 |
| Tax | 44 | 11 | 243 | 402 | 42 | 132 | 3 | 87 | 340 | −148 | −12 | −42 |
| Net profit | −373 | −57 | 553 | 1 320 | 144 | 443 | 11 | 309 | 1 206 | −523 | −41 | −150 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2 752 | 3 355 | 3 646 | 3 587 | 3 061 | 3 249 | 2 608 | 2 641 | 2 054 | 2 021 | 1 833 | 1 558 |
| Equity | −644 | −730 | −834 | −410 | −361 | −5 | 6 | 315 | 1 554 | 1 120 | 1 016 | 774 |
| Long-term debt | 1 232 | 1 482 | 570 | 882 | 678 | 472 | 51 | 71 | 421 | 298 | 269 | 657 |
| Short-term debt | 2 164 | 2 603 | 3 909 | 3 116 | 2 744 | 2 782 | 2 551 | 2 254 | 79 | 603 | 548 | 127 |
| Total debt | 3 396 | 4 086 | 4 479 | 3 998 | 3 422 | 3 254 | 2 602 | 2 325 | 499 | 901 | 817 | 784 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AL Deputy Member | Deputy Member | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Vorpa Holding As | Company | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Anne Lise Volden | Deputy Member | 0 companies |
| Ragnar Volden | Chairman | 0 companies |