| Revenue | NOK 887K | +14% |
| EBITDA | NOK -123K | +87% |
| Net profit | NOK -595K | -455% |
| Total assets | NOK 11,1M | -1% |
| Equity | NOK 397K | -60% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 106 | 1 009 | 1 077 | 1 206 | 1 379 | 1 535 | 1 639 | 1 473 | 1 529 | 1 484 | 1 553 | 1 167 | 1 242 | 924 | 1 000 | 775 | 887 |
| Staff expenses | −200 | −211 | −137 | −141 | −127 | −82 | 2 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | 209 | 426 | 446 | 562 | 609 | 1 062 | 1 060 | 315 | −17 | 626 | −638 | −676 | −712 | −332 | −59 | −931 | −123 |
| Depreciation & amort. | −68 | −44 | −38 | −41 | −41 | −41 | −42 | −36 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | 141 | 382 | 408 | 520 | 567 | 1 021 | 1 017 | 278 | −17 | 626 | −638 | −676 | −712 | −332 | −59 | −931 | −123 |
| Net financials | −200 | −186 | −188 | −190 | −184 | −244 | −328 | −330 | −545 | −292 | −470 | −238 | −268 | −219 | −518 | −141 | −615 |
| Profit before tax | −59 | 196 | 219 | 330 | 383 | 777 | 690 | −52 | −561 | 334 | −1 108 | −915 | −980 | −550 | −577 | −1 071 | −738 |
| Tax | −15 | 55 | 62 | 93 | 108 | 197 | 187 | −47 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −1 239 | −143 |
| Net profit | −43 | 141 | 157 | 237 | 276 | 580 | 503 | −5 | −561 | 334 | −1 108 | −915 | −980 | −550 | −577 | 168 | −595 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6 022 | 5 977 | 6 072 | 6 054 | 6 167 | 9 552 | 10 453 | 10 868 | 9 419 | 9 670 | 10 236 | 10 896 | 11 345 | 11 630 | 9 727 | 11 301 | 11 138 |
| Equity | 1 686 | 1 827 | 1 824 | 1 921 | 2 197 | 2 777 | 3 222 | 3 086 | −241 | 2 911 | 1 652 | 737 | 535 | 1 065 | 825 | 992 | 397 |
| Long-term debt | 4 105 | 4 029 | 3 938 | 3 843 | 3 736 | 6 414 | 6 660 | 6 394 | 6 838 | 5 638 | 6 315 | 6 207 | 7 093 | 7 388 | 7 675 | 7 788 | 8 009 |
| Short-term debt | 232 | 121 | 310 | 291 | 233 | 361 | 570 | 1 387 | 2 822 | 1 121 | 2 269 | 3 952 | 3 717 | 3 177 | 1 227 | 2 522 | 2 733 |
| Total debt | 4 336 | 4 150 | 4 248 | 4 133 | 3 969 | 6 775 | 7 230 | 7 782 | 9 660 | 6 759 | 8 584 | 10 159 | 10 810 | 10 565 | 8 902 | 10 309 | 10 742 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PJ Deputy Member | Deputy Member | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Deputy Chairman | 2022 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Per Johan Braathen | Deputy Member | 0 companies |
| Per-Gulbrand Peter Braathen | Deputy Chairman | 0 companies |
| Marianna Fic Braathen | Chairman | 0 companies |