| Revenue | NOK 20K | -84% |
| EBITDA | NOK -5K | -104% |
| Net profit | NOK -256K | +2% |
| Total assets | NOK 493K | -43% |
| Equity | NOK -525K | -95% |
| Employees | 0 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 67 | 639 | 525 | 582 | 512 | 279 | 416 | 167 | 139 | 124 | 20 |
| Staff expenses | −0 | −0 | −1 | −0 | −0 | −1 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | −11 | 13 | 288 | −267 | −644 | −198 | −253 | 241 | 108 | 136 | 127 | −5 |
| Depreciation & amort. | −0 | −0 | −315 | −316 | −346 | −382 | −430 | −425 | −407 | −360 | −342 | −245 |
| EBIT | −11 | 13 | −27 | −583 | −990 | −580 | −683 | −184 | −299 | −225 | −215 | −250 |
| Net financials | 0 | −8 | −34 | −34 | 106 | 11 | −39 | −42 | −16 | −46 | −47 | −0 |
| Profit before tax | −11 | 4 | −61 | −617 | −883 | −570 | −722 | −226 | −314 | −270 | −262 | −250 |
| Tax | −6 | 1 | −14 | −154 | 7 | 165 | −0 | −0 | −0 | −0 | −0 | 6 |
| Net profit | −6 | 3 | −47 | −464 | −890 | −734 | −722 | −226 | −314 | −270 | −262 | −256 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 15 | 2 950 | 3 272 | 3 304 | 4 062 | 3 231 | 2 623 | 2 074 | 1 577 | 1 210 | 862 | 493 |
| Equity | 15 | 18 | −29 | −493 | −746 | −1 481 | −2 203 | −2 428 | −2 742 | −3 013 | −269 | −525 |
| Long-term debt | 0 | 650 | 800 | 700 | 600 | 500 | 500 | 300 | 200 | 100 | 0 | 6 |
| Short-term debt | 0 | 2 283 | 2 501 | 3 097 | 4 208 | 4 211 | 4 325 | 4 202 | 4 119 | 4 122 | 1 130 | 1 012 |
| Total debt | 0 | 2 933 | 3 301 | 3 797 | 4 808 | 4 711 | 4 825 | 4 502 | 4 319 | 4 222 | 1 130 | 1 018 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PR Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Hexagon Invest As | Company | 50.0% | 50.0% | 2022 |
Ranes Consulting As | Company | 50.0% | 50.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Peder Ragnvald Køltzow | Chief Executive Officer | 0 companies |
| Lars Ranes | Chairman | 0 companies |