| Revenue | NOK 4,8M | +3% |
| EBITDA | NOK 1,7M | -52% |
| Net profit | NOK -404K | -141% |
| Total assets | NOK 32,5M | -2% |
| Equity | NOK 9,1M | -1% |
| Employees | 0 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 3 170 | 3 502 | 3 837 | 4 033 | 4 097 | 4 277 | 4 315 | 4 300 | 4 418 | 4 661 | 4 824 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | 0 | 2 689 | 2 598 | 2 455 | 2 937 | 2 970 | 3 144 | 3 458 | 2 865 | 3 922 | 3 553 | 1 694 |
| Depreciation & amort. | −0 | −735 | −972 | −1 184 | −1 239 | −1 244 | −1 244 | −1 236 | −1 211 | −1 282 | −1 297 | −1 077 |
| EBIT | 0 | 1 954 | 1 626 | 1 272 | 1 698 | 1 727 | 1 900 | 2 222 | 1 654 | 2 640 | 2 257 | 617 |
| Net financials | 0 | −460 | −378 | −392 | −389 | −444 | −793 | −642 | −240 | −290 | −985 | −1 134 |
| Profit before tax | 0 | 1 494 | 1 249 | 880 | 1 308 | 1 283 | 1 108 | 1 581 | 1 414 | 2 350 | 1 271 | −518 |
| Tax | −0 | 401 | 299 | 200 | 295 | 278 | 244 | 348 | 311 | 517 | 280 | −114 |
| Net profit | 0 | 1 093 | 950 | 680 | 1 013 | 1 005 | 864 | 1 233 | 1 103 | 1 833 | 992 | −404 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | 38 735 | 41 107 | 41 439 | 39 489 | 38 410 | 37 348 | 36 130 | 34 090 | 35 156 | 33 044 | 32 485 |
| Equity | — | 10 571 | 10 863 | 10 921 | 10 894 | 10 747 | 10 572 | 10 363 | 10 207 | 9 868 | 9 252 | 9 124 |
| Long-term debt | 0 | 27 012 | 28 076 | 28 477 | 438 | 372 | 323 | 264 | 22 069 | 21 615 | 20 516 | 19 937 |
| Short-term debt | 0 | 1 153 | 2 168 | 2 040 | 28 157 | 27 290 | 26 453 | 25 503 | 1 814 | 3 673 | 3 276 | 3 424 |
| Total debt | 0 | 28 165 | 30 244 | 30 518 | 28 595 | 27 662 | 26 776 | 25 767 | 23 884 | 25 287 | 23 792 | 23 361 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
US Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Chairman | 2020 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Miramare Capital As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Ulf Storbekk | Chief Executive Officer | 0 companies |
| Christian Stange Eidem | Board of Directors | 0 companies |
| Dag Roger Rinde | Chairman | 0 companies |
| Birger Sand Bakke | Chairman | 0 companies |
| Svein William Nilsen | Board of Directors | 0 companies |
| Laila Hulleberg | Board of Directors | 0 companies |