| Revenue | NOK 499K | +51% |
| EBITDA | NOK 137K | +770% |
| Net profit | NOK 340K | -95% |
| Total assets | NOK 31,4M | -43% |
| Equity | NOK 9M | -11% |
| Employees | 0 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 6 160 | 6 410 | 6 598 | 1 884 | 1 612 | 1 836 | 0 | 12 | 0 | 0 | 0 | 94 | 304 | 308 | 280 | 330 | 499 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −1 | −0 | −0 | −3 | −1 | −0 | −0 | −0 | −0 |
| EBITDA | 0 | 4 176 | 4 333 | 4 660 | 1 239 | 1 140 | 1 221 | −365 | −260 | −313 | −233 | −207 | −194 | 10 | 9 | −121 | −20 | 137 |
| Depreciation & amort. | −0 | −396 | −396 | −276 | −480 | −276 | −276 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | 0 | 3 780 | 3 937 | 4 384 | 759 | 865 | 945 | −365 | −260 | −313 | −233 | −207 | −194 | 10 | 9 | −121 | −20 | 137 |
| Net financials | 0 | −2 585 | −2 015 | −1 311 | −908 | 4 611 | 15 984 | −522 | −1 837 | 5 697 | 1 292 | 1 511 | 640 | 1 014 | −55 | 3 086 | 6 989 | 214 |
| Profit before tax | 0 | 1 195 | 1 922 | 3 073 | −148 | 5 475 | 16 929 | −886 | −2 097 | 5 384 | 1 059 | 1 304 | 446 | 1 024 | −46 | 2 966 | 6 968 | 351 |
| Tax | −0 | 343 | 539 | 755 | −14 | −36 | 9 | −279 | −27 | 238 | 238 | 297 | 98 | 214 | −11 | −8 | 122 | 11 |
| Net profit | 0 | 851 | 1 384 | 2 318 | −135 | 5 511 | 16 920 | −607 | −2 070 | 5 145 | 820 | 1 008 | 347 | 810 | −36 | 2 974 | 6 846 | 340 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | 86 492 | 86 645 | 87 486 | 63 315 | 66 962 | 38 360 | 46 480 | 47 495 | 41 642 | 36 003 | 36 918 | 41 926 | 43 325 | 43 984 | 47 750 | 54 740 | 31 395 |
| Equity | — | 21 228 | 22 612 | 22 930 | 3 695 | 9 207 | 10 200 | 9 593 | 7 522 | 6 667 | 7 488 | 5 495 | 5 531 | 6 341 | 2 306 | 3 279 | 10 126 | 8 965 |
| Long-term debt | 0 | 63 540 | 62 380 | 60 495 | 58 654 | 56 791 | 27 313 | 30 422 | 29 271 | 25 261 | 27 510 | 26 385 | 30 086 | 29 413 | 28 083 | 26 755 | 25 429 | 20 620 |
| Short-term debt | 0 | 1 724 | 1 653 | 4 061 | 966 | 964 | 847 | 6 466 | 10 702 | 9 714 | 1 005 | 5 038 | 6 309 | 7 570 | 13 596 | 17 716 | 19 186 | 1 810 |
| Total debt | 0 | 65 264 | 64 033 | 64 556 | 59 620 | 57 755 | 28 160 | 36 888 | 39 973 | 34 975 | 28 515 | 31 423 | 36 394 | 36 983 | 41 679 | 44 471 | 44 615 | 22 430 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JL Chief Executive Officer | Chief Executive Officer | 2000 | — | — |
LM Deputy Member | Deputy Member | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Saga Eiendom As | Company | 50.0% | 50.0% | 2024 |
Kgp Invest As | Company | 50.0% | 50.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| John Lian | Chief Executive Officer | 0 companies |
| Lilly Marie Lian | Deputy Member | 0 companies |
| Kjetil Grønskag | Chairman | 0 companies |