| Revenue | NOK 1,4M | +8% |
| EBITDA | NOK -3,3M | -82% |
| Net profit | NOK -3,4M | -55% |
| Total assets | NOK 88,5M | -5% |
| Equity | NOK -11,4M | -43% |
| Employees | 3 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 0 | 95 | 82 | 1 250 | 1 356 |
| Staff expenses | −492 | −459 | −762 | −1 260 | −2 044 |
| EBITDA | −1 806 | −1 315 | −2 137 | −1 801 | −3 277 |
| Depreciation & amort. | −2 | −75 | −94 | −0 | −0 |
| EBIT | −1 808 | −1 389 | −2 232 | −1 801 | −3 277 |
| Net financials | −20 | −29 | −224 | −421 | −164 |
| Profit before tax | −1 828 | −1 418 | −2 455 | −2 222 | −3 441 |
| Tax | −0 | −0 | −0 | −0 | −0 |
| Net profit | −1 828 | −1 418 | −2 455 | −2 222 | −3 441 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 4 079 | 23 994 | 41 890 | 93 053 | 88 477 |
| Equity | −1 828 | −3 245 | −5 701 | −7 923 | −11 364 |
| Long-term debt | 3 599 | 26 165 | 45 365 | 97 912 | 97 912 |
| Short-term debt | 2 308 | 1 074 | 2 225 | 3 064 | 1 929 |
| Total debt | 5 907 | 27 239 | 47 590 | 100 976 | 99 841 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TM Deputy Member | Deputy Member | 2023 | — | — |
RU Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
LK Deputy Member | Deputy Member | 2023 | — | — |
AK Deputy Member | Deputy Member | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2023 | — | — | |
| Deputy Chairman | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Deputy Chairman | 2022 | — | — | |
| Deputy Chairman | 2020 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Movar Iks | Company | 0.0% | 0.0% | 2020 |
Fredrikstad Kommune | Company | 0.0% | 0.0% | 2020 |
Sarpsborg Kommune | Company | 0.0% | 0.0% | 2020 |
Hvaler Kommune | Company | 0.0% | 0.0% | 2020 |
Indre Østfold Renovasjon Iks | Company | 0.0% | 0.0% | 2020 |
Halden Kommune | Company | 0.0% | 0.0% | 2020 |
Rakkestad Kommune | Company | 0.0% | 0.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Tor Morten Mandt | Deputy Member | 0 companies |
| Roy Ulvang | Chief Executive Officer | 0 companies |
| Lars Kolbjørn Weme | Deputy Member | 0 companies |
| Ann Kristin Stedjeberg | Deputy Member | 0 companies |
| Marianne Holen | Board of Directors | 0 companies |
| Ida Marie Ruud Stemmedalen | Board of Directors | 0 companies |
| Lars Jørgen Thoresen | Board of Directors | 0 companies |
| Merete Ruud Tuskin | Deputy Chairman | 0 companies |
| Vibeke Julsrud | Board of Directors | 0 companies |
| Kristin Ianssen | Deputy Chairman | 0 companies |
| Camilla Brox | Deputy Chairman | 0 companies |
| Rolf-Ivar Buerengen | Board of Directors | 0 companies |
| Ragnhild Margrethe Hartvigsen Løchen | Board of Directors | 0 companies |
| Johnny Sundby | Chairman | 0 companies |
| Tore Auensen | Board of Directors | 0 companies |