| Revenue | NOK 3M | — |
| EBITDA | NOK -8M | +50% |
| Net profit | NOK -32M | — |
| Total assets | NOK 431M | +6% |
| Equity | NOK 255M | -8% |
| Employees | 0 | — |
| Item | 2009 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 562 014 | 17 781 | 6 115 | 5 882 | 6 643 | 7 018 | 2 486 | 2 505 | 0 | 0 | 0 | 3 000 |
| Staff expenses | −203 031 | −24 182 | −11 475 | −15 126 | −10 734 | −7 919 | −4 555 | −4 890 | −2 131 | −3 619 | −3 000 | −3 000 |
| EBITDA | 27 216 | −21 560 | −42 390 | −17 601 | −8 830 | −14 362 | −6 716 | −4 980 | 9 964 | −17 591 | −16 000 | −8 000 |
| Depreciation & amort. | −5 801 | −1 570 | −25 786 | −1 351 | −2 348 | −1 774 | −1 532 | −1 309 | −1 361 | −84 | −0 | −0 |
| EBIT | 21 415 | −23 130 | −68 176 | −18 952 | −11 178 | −16 136 | −8 248 | −6 289 | 8 603 | −17 675 | −16 000 | −8 000 |
| Net financials | −230 | 21 026 | −41 811 | −16 378 | 1 573 | 4 127 | −8 090 | 14 907 | 2 026 | −9 565 | 14 000 | −21 000 |
| Profit before tax | 21 185 | −2 104 | −109 987 | −35 330 | −9 605 | −12 009 | −16 338 | 8 618 | 10 629 | −27 240 | −2 000 | −29 000 |
| Tax | 4 707 | −2 687 | −1 279 | −676 | −382 | 2 272 | 2 258 | 5 809 | 3 108 | −0 | −2 000 | 3 000 |
| Net profit | 16 478 | 583 | −108 708 | −34 654 | −9 223 | −14 281 | −18 596 | 2 809 | 7 521 | −27 240 | 0 | −32 000 |
| Item | 2009 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 520 892 | 709 723 | 378 394 | 300 895 | 278 579 | 306 608 | 305 497 | 345 376 | 332 391 | 327 631 | 406 000 | 431 000 |
| Equity | 373 314 | 590 127 | 326 976 | 289 933 | 267 390 | 252 638 | 234 807 | 282 007 | 293 462 | 264 444 | 278 000 | 255 000 |
| Long-term debt | 23 960 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 758 | 2 758 | 3 000 | 0 |
| Short-term debt | 49 316 | 119 596 | 51 418 | 10 960 | 11 189 | 53 968 | 70 690 | 63 369 | 36 171 | 60 431 | 126 000 | 176 000 |
| Total debt | 144 335 | 119 596 | 51 418 | 10 960 | 11 189 | 53 968 | 70 690 | 63 369 | 38 929 | 63 189 | 129 000 | 176 000 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MH Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
TM Deputy Member | Deputy Member | 2021 | — | — |
KU Deputy Member | Deputy Member | 2022 | — | — |
JT Deputy Member | Deputy Member | 2025 | — | — |
JF Deputy Member | Deputy Member | 2025 | — | — |
TH Deputy Member | Deputy Member | 2022 | — | — |
PM Deputy Member | Deputy Member | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Westhawk As | Company | 9.4% | 9.4% | 2024 |
Grieg Kapital As | Company | 8.1% | 8.1% | 2024 |
Gora As | Company | 6.8% | 6.8% | 2024 |
| Individual | 4.2% | 4.2% | 2022 | |
Staco As | Company | 4.0% | 4.0% | 2024 |
Altea As | Company | 3.4% | 3.4% | 2024 |
Tveco As | Company | 3.4% | 3.4% | 2024 |
Muen Invest As | Company | 3.1% | 3.1% | 2024 |
Goodtech Asa | Company | 3.0% | 3.0% | 2024 |
Acumulus As | Company | 2.6% | 2.6% | 2024 |
Mp Pensjon Pk | Company | 2.5% | 2.5% | 2024 |
Weintraub As | Company | 2.4% | 2.4% | 2024 |
A/S Polycorp | Company | 2.3% | 2.3% | 2024 |
Oma Invest As | Company | 1.8% | 1.8% | 2024 |
Tigerstaden As | Company | 1.4% | 1.4% | 2024 |
Remis As | Company | 1.4% | 1.4% | 2024 |
Kes As | Company | 1.4% | 1.4% | 2024 |
| Individual | 1.3% | 1.3% | 2023 | |
Jof Invest As | Company | 1.2% | 1.2% | 2023 |
Trollhaug Invest As | Company | 1.1% | 1.1% | 2024 |
| Individual | 1.0% | 1.0% | 2022 | |
Part Invest As | Company | 1.0% | 1.0% | 2024 |
Skandinaviska Enskilda Banken Ab (Publ) Oslofilialen Norsk Avdeling Av Utenlands | Company | 1.0% | 1.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Margrethe Hauge | Chief Executive Officer | 0 companies |
| Tone Merete Emilsen | Deputy Member | 0 companies |
| Kim Ulf Virtanen | Deputy Member | 0 companies |
| Jan Tore Valderhaug | Deputy Member | 0 companies |
| Joachim Fagerland Kroknes | Deputy Member | 0 companies |
| Trond Helge Lie | Deputy Member | 0 companies |
| Pär Magnus Kalvik | Deputy Member | 0 companies |
| Vibeke Strømme | Board of Directors | 0 companies |
| Jan Thomas Bordvik | Board of Directors | 0 companies |
| Håkon Vaag Skjåk-Bræk | Board of Directors | 0 companies |
| Erland Lønnerød | Board of Directors | 0 companies |
| Renate Ingebrigtsen Borlaug | Board of Directors | 0 companies |
| Frode Haugli | Board of Directors | 0 companies |
| Mimi Kristine Berdal | Chairman | 0 companies |
| Benedicte Willumsen Grieg | Board of Directors | 0 companies |
| Rachid Bendriss | Board of Directors | 0 companies |
| Peter Joakim Strandberg | Board of Directors | 0 companies |
| Karl-Erik Staubo | Board of Directors | 0 companies |
| Nils Malte Svensson | Board of Directors | 0 companies |
| Åge Engelstrand Westbø | Board of Directors | 0 companies |