| Revenue | NOK 10K | -65% |
| EBITDA | NOK -77K | +65% |
| Net profit | NOK -434K | +45% |
| Total assets | NOK 1,9M | -10% |
| Equity | NOK 1,7M | +21% |
| Employees | 0 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | 0 | 50 | 0 | 3 | 0 | 28 | 10 |
| Staff expenses | −317 | −621 | −151 | −2 | −29 | −0 | −0 |
| EBITDA | −434 | −780 | −287 | −22 | −266 | −219 | −77 |
| Depreciation & amort. | −0 | −65 | −20 | −571 | −571 | −576 | −563 |
| EBIT | −434 | −845 | −307 | −593 | −837 | −795 | −639 |
| Net financials | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit before tax | −434 | −845 | −307 | −593 | −837 | −795 | −639 |
| Tax | −0 | −200 | −139 | −143 | −0 | −0 | −206 |
| Net profit | −434 | −645 | −168 | −450 | −837 | −795 | −434 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 1 655 | 2 990 | 3 559 | 2 965 | 1 655 | 2 086 | 1 875 |
| Equity | 1 566 | 1 631 | 1 956 | 2 011 | 1 174 | 1 380 | 1 675 |
| Long-term debt | 0 | 1 240 | 1 586 | 954 | 481 | 706 | 188 |
| Short-term debt | 88 | 119 | 17 | 0 | 0 | 1 | 12 |
| Total debt | 88 | 1 359 | 1 603 | 954 | 481 | 706 | 200 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FM Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Elli Holding As | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Mikael Stål | Chief Executive Officer | 0 companies |
| Ann Elin Lillesund | Board of Directors | 0 companies |
| Mona Helland Borgstrøm | Board of Directors | 0 companies |
| Audun Ellingsen | Chairman | 0 companies |