| Revenue | NOK 1,8M | +1% |
| EBITDA | NOK -66K | -115% |
| Net profit | NOK -7,3M | -29% |
| Total assets | NOK 145,1M | +1% |
| Equity | NOK 8,3M | -47% |
| Employees | 0 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 110 | 721 | 1 299 | 1 437 | 1 643 | 1 789 | 1 645 | 1 752 | 1 776 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | −135 | −871 | −255 | −136 | −49 | 665 | 602 | 456 | −66 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | −135 | −871 | −255 | −136 | −49 | 665 | 602 | 456 | −66 |
| Net financials | −1 013 | −2 578 | −3 330 | −3 929 | −3 491 | −2 618 | −4 254 | −7 708 | −9 307 |
| Profit before tax | −1 149 | −3 449 | −3 584 | −4 065 | −3 540 | −1 952 | −3 651 | −7 252 | −9 373 |
| Tax | −277 | −782 | −743 | −894 | −779 | −430 | −802 | −1 595 | −2 062 |
| Net profit | −872 | −2 667 | −2 842 | −3 171 | −2 761 | −1 523 | −2 849 | −5 657 | −7 311 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 74 591 | 134 437 | 135 656 | 137 410 | 138 362 | 138 084 | 142 294 | 144 168 | 145 066 |
| Equity | 19 123 | 32 456 | 29 614 | 27 443 | 25 682 | 24 159 | 21 310 | 15 653 | 8 342 |
| Long-term debt | 50 000 | 101 376 | 105 376 | 109 376 | 112 376 | 112 376 | 119 376 | 126 876 | 135 000 |
| Short-term debt | 5 468 | 606 | 666 | 591 | 305 | 1 549 | 1 608 | 1 639 | 1 724 |
| Total debt | 55 468 | 101 982 | 106 042 | 109 967 | 112 680 | 113 925 | 120 984 | 128 515 | 136 724 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OK Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
KR Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
AB Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Chairman | 2024 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Vedal Investor As | Company | 35.0% | 35.0% | 2024 |
Rebus Stor-Oslo As | Company | 35.0% | 35.0% | 2024 |
J. B. Ugland Eiendomsutvikling | Company | 30.0% | 30.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Ola Kristian Thon | Chief Executive Officer | 0 companies |
| Kjersti Røstad Haagaas | Chief Executive Officer | 0 companies |
| Alexander Bergsland Finsnes | Chief Executive Officer | 0 companies |
| Bjørn Agner | Board of Directors | 0 companies |
| Salman Saeed | Chairman | 0 companies |
| Tom Kristiansen | Chairman | 0 companies |
| Egil Andre Mortensen | Board of Directors | 0 companies |
| Bjørn Roar Opheim Vedal | Board of Directors | 0 companies |
| Asbjørn Udjus | Board of Directors | 0 companies |
| Henning Tumanjan Trangerud | Chairman | 0 companies |