| Revenue | NOK 10M | +6% |
| EBITDA | NOK -1M | -731% |
| Net profit | NOK -1,2M | -22988% |
| Total assets | NOK 2,7M | -26% |
| Equity | NOK -749K | -258% |
| Employees | 6 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2 312 | 7 528 | 7 319 | 8 481 | 10 909 | 12 182 | 14 480 | 11 710 | 9 152 | 9 903 | 9 431 | 9 965 |
| Staff expenses | −332 | −1 637 | −1 653 | −1 712 | −1 751 | −1 958 | −2 260 | −2 398 | −2 239 | −2 284 | −2 176 | −2 408 |
| EBITDA | −246 | 244 | −341 | −184 | 899 | 1 337 | 1 158 | 240 | −181 | 194 | 165 | −1 042 |
| Depreciation & amort. | −7 | −36 | −43 | −36 | −19 | −33 | −82 | −221 | −248 | −108 | −87 | −77 |
| EBIT | −253 | 209 | −384 | −220 | 880 | 1 305 | 1 076 | 19 | −429 | 86 | 78 | −1 119 |
| Net financials | −21 | −48 | −96 | −90 | −85 | −77 | −109 | −145 | −124 | −180 | −83 | −103 |
| Profit before tax | −274 | 161 | −481 | −311 | 795 | 1 228 | 968 | −127 | −553 | −94 | −5 | −1 223 |
| Tax | −0 | −0 | −0 | −0 | −21 | 286 | 224 | −24 | −7 | −0 | −0 | −0 |
| Net profit | −274 | 161 | −481 | −311 | 816 | 942 | 744 | −103 | −546 | −94 | −5 | −1 223 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 908 | 2 560 | 2 794 | 2 724 | 3 413 | 4 997 | 5 013 | 4 898 | 5 055 | 4 611 | 3 694 | 2 744 |
| Equity | −162 | −13 | −494 | −805 | 11 | 478 | 1 221 | 1 118 | 572 | 479 | 473 | −749 |
| Long-term debt | 483 | 383 | 283 | 183 | 83 | 530 | 1 986 | 2 594 | 3 378 | 2 657 | 1 527 | 2 389 |
| Short-term debt | 1 587 | 2 190 | 3 005 | 3 345 | 3 319 | 3 989 | 1 806 | 1 186 | 1 104 | 1 475 | 1 694 | 1 105 |
| Total debt | 2 070 | 2 573 | 3 288 | 3 529 | 3 402 | 4 520 | 3 792 | 3 780 | 4 483 | 4 132 | 3 221 | 3 494 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FM Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
SH Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Dg Holding As | Company | 70.0% | 70.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Freddy Messel | Chief Executive Officer | 0 companies |
| Stian Hiim | Chief Executive Officer | 0 companies |
| Dan Andree Gundersen | Chairman | 0 companies |