| Revenue | NOK 270K | +51% |
| EBITDA | NOK -16K | -161% |
| Net profit | NOK -37K | -165% |
| Total assets | NOK 104K | +101% |
| Equity | NOK -351K | -12% |
| Employees | 0 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 259 | 322 | 226 | 167 | 176 | 163 | 178 | 270 |
| Staff expenses | −305 | −950 | −937 | −2 | −102 | −115 | −0 | −154 |
| EBITDA | −176 | −762 | −785 | 107 | 19 | −3 | 26 | −16 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −1 | −4 | −4 | −4 |
| EBIT | −176 | −762 | −785 | 107 | 18 | −7 | 23 | −20 |
| Net financials | 0 | 0 | 0 | −10 | −38 | −46 | −37 | −17 |
| Profit before tax | −176 | −762 | −785 | 97 | −20 | −52 | −14 | −37 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | −176 | −762 | −785 | 97 | −20 | −52 | −14 | −37 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 108 | 233 | 280 | 225 | 219 | 171 | 52 | 104 |
| Equity | −147 | −574 | −1 025 | −928 | −948 | −600 | −314 | −351 |
| Long-term debt | 150 | 648 | 1 145 | 1 145 | 1 150 | 750 | 350 | 350 |
| Short-term debt | 104 | 160 | 161 | 8 | 17 | 21 | 16 | 105 |
| Total debt | 254 | 808 | 1 306 | 1 153 | 1 167 | 771 | 366 | 455 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AC Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
EA Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
E. Larsen Holding As | Company | 62.3% | 62.3% | 2024 |
Ma-Jo Holding As | Company | 11.6% | 11.6% | 2024 |
| Individual | 11.3% | 11.3% | 2024 | |
Karl Peter Fredriksson | Company | 10.3% | 10.3% | 2024 |
Oø Holding As | Company | 4.5% | 4.5% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Ane Christine Rudi Larsen | Chief Executive Officer | 0 companies |
| Eivind Andre Larsen | Chief Executive Officer | 0 companies |
| Jon Olav Gjengstø Hunderi | Board of Directors | 0 companies |
| Jon Olav Hunderi | Board of Directors | 0 companies |