| Revenue | NOK 8,6M | +210% |
| EBITDA | NOK 6,7M | +3486% |
| Net profit | NOK 7,4M | +2012% |
| Total assets | NOK 13,3M | +28% |
| Equity | NOK 2,7M | +359% |
| Employees | 2 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 13 563 | 15 396 | 7 935 | 5 414 | 5 084 | 4 070 | 2 201 | 1 175 | 1 647 | 878 | 765 | 897 | 766 | 867 | 904 | 2 760 | 8 566 |
| Staff expenses | −2 158 | −3 025 | −2 428 | −4 190 | −2 398 | −1 245 | −1 353 | −1 858 | −2 160 | −2 711 | −2 355 | −2 267 | −2 177 | −745 | −856 | −914 | −893 |
| EBITDA | 7 703 | 8 324 | −1 728 | −2 145 | −347 | 1 135 | −787 | −2 390 | −1 695 | −2 631 | −2 466 | −2 652 | −2 814 | −665 | −1 654 | 186 | 6 667 |
| Depreciation & amort. | −2 295 | −551 | −571 | −583 | −576 | −576 | −129 | −129 | −129 | −126 | −126 | −131 | −142 | −126 | −126 | −126 | −86 |
| EBIT | 5 408 | 7 773 | −2 299 | −2 728 | −923 | 559 | −916 | −2 519 | −1 824 | −2 757 | −2 592 | −2 783 | −2 956 | −791 | −1 780 | 60 | 6 580 |
| Net financials | −2 528 | −8 368 | −2 085 | 4 423 | 1 109 | 690 | 778 | 1 174 | 1 883 | 2 697 | 11 117 | 3 360 | 166 | 1 357 | 1 160 | −552 | 2 853 |
| Profit before tax | 2 880 | −594 | −4 384 | 1 696 | 186 | 1 248 | −138 | −1 345 | 59 | −60 | 8 526 | 577 | −2 789 | 566 | −620 | −492 | 9 433 |
| Tax | 909 | −141 | −1 222 | 483 | 65 | 310 | −13 | −368 | −44 | −226 | −285 | −168 | −613 | 124 | −114 | −107 | 2 059 |
| Net profit | 1 971 | −453 | −3 161 | 1 213 | 120 | 939 | −125 | −978 | 103 | 166 | 8 811 | 745 | −2 176 | 441 | −506 | −386 | 7 374 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 140 450 | 133 291 | 73 322 | 55 148 | 39 457 | 36 327 | 32 390 | 20 541 | 25 870 | 27 150 | 24 905 | 18 141 | 11 764 | 12 217 | 10 698 | 10 362 | 13 285 |
| Equity | 5 571 | 5 118 | 1 956 | 3 169 | 3 290 | 3 229 | 3 134 | 2 156 | 2 259 | 2 425 | 2 627 | 1 371 | −572 | −131 | −637 | −1 022 | 2 652 |
| Long-term debt | 0 | 0 | 0 | 0 | 22 494 | 22 803 | 28 666 | 17 561 | 23 173 | 24 193 | 15 066 | 13 604 | 11 357 | 11 487 | 10 285 | 10 344 | 10 197 |
| Short-term debt | 16 933 | 4 955 | 7 706 | 24 252 | 13 674 | 10 295 | 590 | 824 | 438 | 532 | 7 213 | 3 166 | 979 | 860 | 1 050 | 1 040 | 436 |
| Total debt | 134 879 | 128 173 | 71 365 | 51 978 | 36 167 | 33 098 | 29 256 | 18 385 | 23 611 | 24 725 | 22 279 | 16 769 | 12 335 | 12 347 | 11 335 | 11 384 | 10 633 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FF Deputy Member | Deputy Member | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Con Gas As | Company | 50.0% | 50.0% | 2022 |
Scandia As | Company | 50.0% | 50.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Frode Fiane | Deputy Member | 0 companies |
| Baard Morten Kjelsaas | Chairman | 0 companies |