| Revenue | NOK 27,8M | +4% |
| EBITDA | NOK 6,1M | -51% |
| Net profit | NOK 4,8M | -50% |
| Total assets | NOK 19,4M | -10% |
| Equity | NOK 2,3M | +4099% |
| Employees | 12 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 27 403 | 17 148 | 26 348 | 26 651 | 27 788 |
| Staff expenses | −3 997 | −9 158 | −14 985 | −11 804 | −18 171 |
| EBITDA | 23 121 | 5 635 | 9 259 | 12 398 | 6 096 |
| Depreciation & amort. | −56 | −121 | −137 | −137 | −153 |
| EBIT | 23 064 | 5 513 | 9 122 | 12 261 | 5 943 |
| Net financials | 1 111 | 61 543 | 12 | 83 | 184 |
| Profit before tax | 24 175 | 67 056 | 9 134 | 12 345 | 6 127 |
| Tax | 5 044 | 1 211 | 2 010 | 2 726 | 1 353 |
| Net profit | 19 131 | 65 845 | 7 124 | 9 619 | 4 774 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 39 967 | 15 925 | 18 097 | 21 579 | 19 408 |
| Equity | 23 399 | 10 190 | 30 | 55 | 2 297 |
| Long-term debt | 7 510 | 4 | 0 | 0 | 0 |
| Short-term debt | 9 058 | 5 730 | 18 067 | 21 524 | 17 111 |
| Total debt | 16 568 | 5 735 | 18 067 | 21 524 | 17 111 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MA Business Manager | Business Manager | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Propcap Holding As | Company | 100.0% | 100.0% | 2024 |
Utbytte As | Company | 82.0% | 82.0% | 2023 |
Element Eiendom As | Company | 10.0% | 10.0% | 2023 |
Kamada Invest As | Company | 10.0% | 10.0% | 2022 |
Kasp Invest As | Company | 5.0% | 5.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Marius Alexander Snogdal Larsen Jensen | Business Manager | 0 companies |
| Lasse André Wennberg Kristiansen | Board of Directors | 0 companies |
| Nicolai Birkeland Zurhaar | Chairman | 0 companies |
| Erik Dagslett | Board of Directors | 0 companies |
| Nicolai Zuhaar Birkeland | Chairman | 0 companies |