| Revenue | NOK 119K | — |
| EBITDA | NOK 67K | +116% |
| Net profit | NOK -145K | +78% |
| Total assets | NOK 555K | -10% |
| Equity | NOK -425K | -52% |
| Employees | 0 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 755 | 8 125 | 3 392 | 3 294 | 1 915 | 184 | 0 | 0 | 119 |
| Staff expenses | −686 | −5 610 | −2 844 | −1 790 | −921 | −67 | −0 | −0 | −0 |
| EBITDA | −112 | 684 | −732 | 590 | 87 | −56 | −57 | −410 | 67 |
| Depreciation & amort. | −3 | −184 | −260 | −224 | −273 | −266 | −249 | −234 | −155 |
| EBIT | −114 | 499 | −992 | 366 | −186 | −322 | −306 | −645 | −88 |
| Net financials | −10 | −93 | −91 | −63 | −46 | −27 | −32 | −16 | −57 |
| Profit before tax | −124 | 407 | −1 083 | 303 | −233 | −349 | −338 | −661 | −145 |
| Tax | −0 | 82 | −56 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | −124 | 324 | −1 027 | 303 | −233 | −349 | −338 | −661 | −145 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 554 | 3 715 | 2 639 | 3 394 | 2 962 | 2 734 | 1 431 | 617 | 555 |
| Equity | −94 | 230 | −787 | −484 | −717 | −1 066 | 381 | −280 | −425 |
| Long-term debt | 400 | 1 214 | 801 | 467 | 594 | 578 | 517 | 500 | 0 |
| Short-term debt | 248 | 2 270 | 2 625 | 3 411 | 3 085 | 3 221 | 534 | 397 | 981 |
| Total debt | 648 | 3 484 | 3 426 | 3 878 | 3 679 | 3 800 | 1 051 | 897 | 981 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GK Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
AB Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
RM Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 52.0% | 52.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Geir Ketil Otterlei | Chief Executive Officer | 0 companies |
| Amund Bjerkholt | Chief Executive Officer | 0 companies |
| Ragnvald Marvid Mork Otterlei | Chief Executive Officer | 0 companies |
| Tor Gunnar Mork Otterlei | Board of Directors | 0 companies |
| Roar Henden | Board of Directors | 0 companies |