| Revenue | NOK 19M | +205% |
| EBITDA | NOK 6,7M | +244% |
| Net profit | NOK 1,5M | +114% |
| Total assets | NOK 65,3M | +9% |
| Equity | NOK 9,8M | +17% |
| Employees | 0 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 12 604 | 6 877 | 5 937 | 6 226 | 19 003 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 |
| EBITDA | 4 347 | −1 724 | −3 488 | −4 633 | 6 662 |
| Depreciation & amort. | −2 582 | −2 582 | −2 733 | −2 556 | −2 652 |
| EBIT | 1 765 | −4 306 | −6 221 | −7 189 | 4 010 |
| Net financials | −3 799 | −3 135 | 1 237 | −3 010 | −2 497 |
| Profit before tax | −2 033 | −7 441 | −4 984 | −10 199 | 1 514 |
| Tax | 39 | 15 | 14 | 12 | 58 |
| Net profit | −2 072 | −7 456 | −4 998 | −10 211 | 1 455 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 60 433 | 57 259 | 56 443 | 60 170 | 65 335 |
| Equity | 5 042 | 5 131 | 7 246 | 8 389 | 9 844 |
| Long-term debt | 46 705 | 0 | 48 100 | 45 795 | 43 490 |
| Short-term debt | 8 686 | 52 127 | 1 097 | 5 986 | 12 000 |
| Total debt | 55 390 | 52 127 | 49 197 | 51 781 | 55 490 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
YK Chief Executive Officer | Chief Executive Officer | 2023 |
| Former (2) | ||
HW Chief Executive Officer | Chief Executive Officer | 2022 – 2023 |
LO Chief Executive Officer | Chief Executive Officer | 2015 – 2022 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
| Chairman | 2023 | |
| Former (5) | ||
| Board of Directors | 2022 – 2023 | |
| Board of Directors | 2022 – 2023 | |
| Board of Directors | 2022 – 2023 | |
| Chairman | 2022 – 2023 | |
| Chairman | 2022 – 2023 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Yoshiro Kubo | Chief Executive Officer | 0 companies |
| Hiroshi Watanabe | Chief Executive Officer | 0 companies |
| Lars Ola Glomsaker Tan Almås | Chief Executive Officer | 0 companies |
| Hilde Smedal Thunes | Board of Directors | 0 companies |
| Satoru Hayasaki | Board of Directors | 0 companies |
| Masatoshi Numano | Chairman | 0 companies |
| Atsushi Oinuma | Board of Directors | 0 companies |
| Hiroyuki Nakano | Chairman | 0 companies |
| Yasuchika Noma | Chairman | 0 companies |