| Revenue | NOK 0 | — |
| EBITDA | NOK -2,4M | -1337% |
| Net profit | NOK 59,3M | +568% |
| Total assets | NOK 59,7M | +356% |
| Equity | NOK 31M | +137% |
| Employees | 0 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | −46 | −89 | −33 | −39 | −32 | −50 | −565 | −165 | −2 365 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | −46 | −89 | −33 | −39 | −32 | −50 | −565 | −165 | −2 365 |
| Net financials | 1 915 | 2 211 | 174 | −3 648 | 857 | 5 133 | 8 025 | 9 031 | 61 617 |
| Profit before tax | 1 869 | 2 122 | 141 | −3 688 | 824 | 5 084 | 7 460 | 8 866 | 59 252 |
| Tax | 464 | 515 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | 1 405 | 1 607 | 141 | −3 688 | 824 | 5 084 | 7 460 | 8 866 | 59 252 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 15 506 | 19 287 | 19 049 | 12 954 | 11 987 | 12 543 | 12 884 | 13 086 | 59 725 |
| Equity | 1 693 | 3 300 | 3 441 | 3 754 | 4 579 | 9 662 | 11 817 | 13 083 | 30 965 |
| Long-term debt | 11 900 | 15 901 | 15 601 | 9 200 | 7 400 | 2 864 | 1 064 | 0 | 0 |
| Short-term debt | 1 913 | 86 | 7 | 0 | 8 | 16 | 2 | 2 | 28 759 |
| Total debt | 13 813 | 15 987 | 15 608 | 9 200 | 7 408 | 2 880 | 1 066 | 2 | 28 760 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MK Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
MM Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Semper Invest As | Company | 50.0% | 50.0% | 2022 |
Paratus Invest As | Company | 50.0% | 50.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Marius Klokkerud Rui | Chief Executive Officer | 0 companies |
| Marius Moland Rui | Chief Executive Officer | 0 companies |
| Saeed Simen Hozori | Chairman | 0 companies |