| Revenue | NOK 0 | — |
| EBITDA | NOK -107K | -31% |
| Net profit | NOK -123K | -75% |
| Total assets | NOK 21,5M | +33% |
| Equity | NOK 4,7M | +2487% |
| Employees | 0 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 |
| EBITDA | −101 | −97 | −113 | −82 | −107 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 |
| EBIT | −101 | −97 | −113 | −82 | −107 |
| Net financials | 1 | 0 | 4 | 12 | −15 |
| Profit before tax | −101 | −97 | −109 | −70 | −123 |
| Tax | −22 | 22 | −0 | −0 | −0 |
| Net profit | −78 | −119 | −109 | −70 | −123 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 8 381 | 10 184 | 12 176 | 16 174 | 21 451 |
| Equity | −48 | −17 | −126 | −196 | 4 681 |
| Long-term debt | 7 875 | 10 000 | 12 063 | 15 000 | 15 808 |
| Short-term debt | 554 | 201 | 238 | 1 371 | 962 |
| Total debt | 8 429 | 10 201 | 12 302 | 16 371 | 16 770 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NR Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
TM Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Af Gruppen Norge As | Company | 50.0% | 50.0% | 2024 |
Raa Invest & Consulting As | Company | 50.0% | 50.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Nicolay Roarsønn Nicolaysen | Chief Executive Officer | 0 companies |
| Torhild Matterne Skoge | Chief Executive Officer | 0 companies |
| Arnt Christian Eriksen | Board of Directors | 0 companies |
| Hanne Sjøstrøm | Board of Directors | 0 companies |
| Kristoffer Utkilen Raa | Board of Directors | 0 companies |
| Tormod Raa | Chairman | 0 companies |
| Tore Grimstad | Board of Directors | 0 companies |
| Odd Terje Alpen | Board of Directors | 0 companies |