| Revenue | NOK 1,5M | +8% |
| EBITDA | NOK -161K | -116% |
| Net profit | NOK -397K | -180% |
| Total assets | NOK 7,8M | +51% |
| Equity | NOK -295K | -391% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 799 | 901 | 893 | 1 097 | 1 129 | 1 114 | 1 170 | 1 305 | 1 381 | 1 462 | 1 409 | 895 | 1 380 | 1 501 | 1 342 | 1 370 | 1 479 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | 294 | 444 | 575 | 209 | 937 | 578 | 823 | 447 | 158 | 974 | 765 | 317 | 421 | 755 | 1 006 | 983 | −161 |
| Depreciation & amort. | −91 | −110 | −142 | −147 | −104 | −218 | −219 | −228 | −195 | −195 | −198 | −203 | −191 | −192 | −209 | −159 | −145 |
| EBIT | 202 | 334 | 433 | 62 | 834 | 360 | 605 | 219 | −37 | 779 | 567 | 114 | 231 | 563 | 796 | 824 | −306 |
| Net financials | −286 | −198 | −184 | −170 | −159 | −283 | −251 | −157 | −152 | −162 | −132 | −144 | −122 | −101 | −130 | −189 | −202 |
| Profit before tax | −84 | 135 | 249 | −108 | 675 | 77 | 353 | 62 | −190 | 617 | 435 | −31 | 109 | 461 | 666 | 635 | −509 |
| Tax | −23 | 38 | 70 | −28 | 193 | 27 | 95 | 32 | −38 | 165 | 110 | −7 | 24 | 101 | 147 | 140 | −112 |
| Net profit | −60 | 97 | 180 | −80 | 482 | 50 | 258 | 30 | −152 | 452 | 324 | −24 | 84 | 360 | 520 | 495 | −397 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4 297 | 4 372 | 4 717 | 4 240 | 4 518 | 6 439 | 7 750 | 6 650 | 4 987 | 5 230 | 4 685 | 4 447 | 4 231 | 4 476 | 4 837 | 5 181 | 7 814 |
| Equity | 24 | 121 | 462 | 382 | 466 | 414 | 662 | 573 | 421 | 397 | 323 | 205 | 141 | 102 | 110 | 102 | −295 |
| Long-term debt | 0 | 0 | 0 | 0 | 3 180 | 5 688 | 5 495 | 5 555 | 4 359 | 4 059 | 3 759 | 3 759 | 3 759 | 3 459 | 3 159 | 2 859 | 7 929 |
| Short-term debt | 213 | 267 | 264 | 192 | 872 | 337 | 1 592 | 522 | 207 | 774 | 602 | 483 | 331 | 915 | 1 568 | 2 220 | 180 |
| Total debt | 4 273 | 4 251 | 4 254 | 3 858 | 4 052 | 6 024 | 7 087 | 6 077 | 4 566 | 4 834 | 4 362 | 4 243 | 4 090 | 4 374 | 4 727 | 5 079 | 8 109 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SL Deputy Member | Deputy Member | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Knausen Invest As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Stian Lunde | Deputy Member | 0 companies |
| Johnny Lunde | Chairman | 0 companies |