| Revenue | NOK 500K | +0% |
| EBITDA | NOK 420K | +6% |
| Net profit | NOK 84K | -68% |
| Total assets | NOK 4,5M | +131% |
| Equity | NOK 846K | +11% |
| Employees | 0 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 508 | 558 | 588 | 500 | 500 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 |
| EBITDA | 407 | 428 | 210 | 396 | 420 |
| Depreciation & amort. | −61 | −61 | −61 | −61 | −61 |
| EBIT | 345 | 366 | 149 | 335 | 359 |
| Net financials | 779 | 10 140 | −26 | 1 | −251 |
| Profit before tax | 1 124 | 10 507 | 123 | 336 | 109 |
| Tax | 85 | 67 | 22 | 74 | 24 |
| Net profit | 1 039 | 10 439 | 101 | 263 | 84 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 3 403 | 5 440 | 1 948 | 1 930 | 4 456 |
| Equity | 89 | 128 | 499 | 762 | 846 |
| Long-term debt | 1 547 | 1 302 | 22 | 1 104 | 3 496 |
| Short-term debt | 1 766 | 4 010 | 1 427 | 64 | 113 |
| Total debt | 3 314 | 5 312 | 1 449 | 1 168 | 3 609 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PE Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
EM Accountant | Accountant | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Isador As | Company | 70.0% | 70.0% | 2022 |
| Individual | 20.0% | 20.0% | 2022 | |
| Individual | 10.0% | 10.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Pål Espen Grandahl | Chief Executive Officer | 0 companies |
| Espen Møhlenberg Braaten | Accountant | 0 companies |
| Matthew Alexander Christopher Reed | Chairman | 0 companies |
| Tor Egil Utne | Chairman | 0 companies |