| Revenue | NOK 512K | +241% |
| EBITDA | NOK -1,6M | -17% |
| Net profit | NOK -1,5M | -218% |
| Total assets | NOK 19,8M | +13% |
| Equity | NOK -749K | -305% |
| Employees | 1 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 570 | 732 | 773 | 692 | 399 | 294 | 298 | 120 | 150 | 512 |
| Staff expenses | −109 | −1 080 | −1 045 | −1 027 | −1 058 | −596 | −737 | −893 | −882 | −909 |
| EBITDA | −1 379 | −1 445 | −933 | −888 | −3 949 | −1 136 | −1 042 | −1 448 | −1 343 | −1 566 |
| Depreciation & amort. | −161 | −199 | −224 | −194 | −196 | −186 | −148 | −148 | −119 | −163 |
| EBIT | −1 539 | −1 644 | −1 157 | −1 081 | −4 145 | −1 322 | −1 190 | −1 596 | −1 462 | −1 728 |
| Net financials | 43 656 | 1 956 | 2 181 | 1 949 | 1 596 | −3 544 | 1 449 | 7 848 | 886 | 182 |
| Profit before tax | 42 117 | 312 | 1 024 | 867 | −2 549 | −4 866 | 259 | 6 252 | −576 | −1 547 |
| Tax | 17 | −53 | 5 | 205 | −1 | −183 | 51 | 76 | −112 | −70 |
| Net profit | 42 101 | 365 | 1 019 | 662 | −2 549 | −4 683 | 208 | 6 176 | −464 | −1 477 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 51 971 | 36 517 | 32 885 | 31 279 | 28 183 | 26 542 | 26 859 | 33 042 | 17 575 | 19 814 |
| Equity | 4 418 | 4 941 | 6 098 | 5 324 | 2 882 | 50 | 258 | 434 | 366 | −749 |
| Long-term debt | 0 | 0 | 33 | 1 | 0 | 0 | 26 378 | 26 340 | 16 806 | 20 375 |
| Short-term debt | 47 552 | 31 576 | 26 755 | 25 955 | 25 301 | 26 492 | 223 | 6 268 | 403 | 187 |
| Total debt | 47 552 | 31 576 | 26 787 | 25 955 | 25 301 | 26 492 | 26 602 | 32 608 | 17 209 | 20 562 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LM Deputy Member | Deputy Member | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2024 | — | — | |
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
1 Time As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Liv My Falck | Deputy Member | 0 companies |
| Jon-Terje Lepsøy | Chairman | 0 companies |
| Audun Meidell Wiborg | Chairman | 0 companies |