| Revenue | NOK 1M | +18% |
| EBITDA | NOK 465K | +28% |
| Net profit | NOK -169K | +25% |
| Total assets | NOK 7,9M | +0% |
| Equity | NOK -361K | -94% |
| Employees | 0 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Revenue | 140 | 688 | 748 | 767 | 869 | 1 028 |
| Staff expenses | −0 | −3 | −52 | −2 | −6 | −0 |
| EBITDA | −36 | 430 | 376 | 439 | 364 | 465 |
| Depreciation & amort. | −55 | −165 | −165 | −165 | −165 | −165 |
| EBIT | −91 | 264 | 210 | 274 | 198 | 299 |
| Net financials | −73 | −125 | −162 | −287 | −485 | −516 |
| Profit before tax | −165 | 139 | 48 | −13 | −287 | −217 |
| Tax | −0 | −0 | −0 | 2 | −63 | −48 |
| Net profit | −165 | 139 | 48 | −16 | −224 | −169 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Total assets | 8 350 | 8 285 | 8 149 | 7 950 | 7 859 | 7 863 |
| Equity | −135 | 5 | 53 | 37 | −186 | −361 |
| Long-term debt | 8 441 | 8 264 | 8 067 | 7 836 | 8 424 | 7 894 |
| Short-term debt | 43 | 16 | 29 | 76 | −378 | 330 |
| Total debt | 8 484 | 8 281 | 8 096 | 7 912 | 8 046 | 8 224 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GA Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
MJ Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Chairman | 2019 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Balanse I Livet As | Company | 25.0% | 25.0% | 2022 |
Holding Marale As | Company | 25.0% | 25.0% | 2022 |
Mj Invest As | Company | 25.0% | 25.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Geir Arne Hansen | Chief Executive Officer | 0 companies |
| Mats Johannessen | Chief Executive Officer | 0 companies |
| John Øystein Nordengen Ellila | Board of Directors | 0 companies |
| Anne Grete Andersen | Chairman | 0 companies |
| Torgunn Alise Hansen | Chairman | 0 companies |