| Revenue | NOK 130K | -88% |
| EBITDA | NOK -4,5M | -23% |
| Net profit | NOK -33,2M | -708% |
| Total assets | NOK 19,7M | -52% |
| Equity | NOK -11,9M | -240% |
| Employees | 6 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 128 | 11 687 | 158 | 4 898 | 168 | 334 | 221 | 240 | 1 127 | 130 |
| Staff expenses | −0 | −0 | −8 | −0 | −817 | −1 314 | −1 084 | −1 908 | −215 | −2 574 | −1 583 |
| EBITDA | −1 139 | −1 021 | 4 094 | −3 301 | −1 250 | −3 849 | −2 238 | −3 187 | −1 800 | −3 666 | −4 499 |
| Depreciation & amort. | −4 | −16 | −152 | −186 | −205 | −113 | −108 | −108 | −25 | −5 | −23 |
| EBIT | −1 144 | −1 037 | 3 942 | −3 487 | −1 455 | −3 961 | −2 346 | −3 295 | −1 825 | −3 671 | −4 522 |
| Net financials | 500 | 2 706 | −826 | −658 | 1 577 | −491 | 4 374 | −421 | 2 201 | −434 | −28 656 |
| Profit before tax | −644 | 1 669 | 3 116 | −4 145 | 122 | −4 452 | 2 028 | −3 717 | 376 | −4 105 | −33 177 |
| Tax | −0 | 10 | 867 | 70 | −69 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | −644 | 1 659 | 2 249 | −4 216 | 192 | −4 452 | 2 028 | −3 717 | 376 | −4 105 | −33 177 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 469 | 4 915 | 14 579 | 8 800 | 16 851 | 17 307 | 18 774 | 18 488 | 20 368 | 40 832 | 19 682 |
| Equity | −590 | 1 070 | 3 319 | 4 244 | 8 882 | 6 804 | 8 832 | 8 115 | 8 612 | 8 507 | −11 884 |
| Long-term debt | 0 | 1 500 | 1 000 | 69 | 0 | 2 089 | 1 176 | 136 | 7 823 | 12 925 | 16 266 |
| Short-term debt | 1 059 | 2 345 | 10 260 | 4 486 | 7 969 | 8 414 | 8 766 | 10 238 | 3 933 | 19 400 | 15 300 |
| Total debt | 1 059 | 3 845 | 11 260 | 4 556 | 7 969 | 10 503 | 9 942 | 10 373 | 11 756 | 32 325 | 31 566 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GF Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
HV Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Savland Holding As | Company | 14.5% | 14.5% | 2024 |
Ess-Invest As | Company | 12.8% | 12.8% | 2024 |
B. Ulstein As | Company | 8.4% | 8.4% | 2024 |
Siggen As | Company | 4.5% | 4.5% | 2024 |
Vasstrand Holding As | Company | 4.2% | 4.2% | 2024 |
| Individual | 3.7% | 3.7% | 2024 | |
Msr Invest Naturlig Terapi As | Company | 3.5% | 3.5% | 2024 |
Rmv Holding As | Company | 3.5% | 3.5% | 2024 |
Rakkarberget As | Company | 3.0% | 3.0% | 2024 |
Ad Astra As | Company | 3.0% | 3.0% | 2024 |
Hd-Holding As | Company | 2.6% | 2.6% | 2024 |
Iek Invest As | Company | 2.6% | 2.6% | 2024 |
| Individual | 2.5% | 2.5% | 2024 | |
Pål Krantz Friko Holding As | Company | 2.3% | 2.3% | 2024 |
Martin Haugsdal As | Company | 2.2% | 2.2% | 2024 |
| Individual | 1.4% | 1.4% | 2024 | |
| Individual | 1.4% | 1.4% | 2024 | |
| Individual | 1.2% | 1.2% | 2024 | |
Tricod Eiendom As | Company | 1.2% | 1.2% | 2024 |
| Individual | 1.1% | 1.1% | 2024 | |
| Individual | 1.1% | 1.1% | 2024 | |
Ole Bjerke As | Company | 1.1% | 1.1% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Gerry Frisholm Johannessen | Chief Executive Officer | 0 companies |
| Hilmar Vamråk | Chief Executive Officer | 0 companies |
| Gerry Johannessen | Chairman | 0 companies |
| Alette Hjelmeland | Board of Directors | 0 companies |
| Eivind Hadler-Olsen | Chairman | 0 companies |
| Dag Arve Savland | Board of Directors | 0 companies |
| Christian Ravnå | Chairman | 0 companies |