| Revenue | NOK 0 | — |
| EBITDA | NOK -764K | -3738% |
| Net profit | NOK 2M | -80% |
| Total assets | NOK 15,6M | -34% |
| Equity | NOK 15,2M | +15% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 1 525 | 0 | 0 | 0 | 0 | 0 | 300 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | −894 | −760 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −5 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | −1 510 | 258 | −656 | −60 | −28 | −28 | −10 | 285 | −428 | −15 | −34 | −22 | −14 | −185 | −34 | −20 | −764 |
| Depreciation & amort. | −13 | −22 | −13 | −13 | −4 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | −1 523 | 235 | −669 | −73 | −32 | −28 | −10 | 285 | −428 | −15 | −34 | −22 | −14 | −185 | −34 | −20 | −764 |
| Net financials | 36 | 209 | −603 | 104 | 75 | 88 | 40 | 37 | −2 | 0 | 15 | 3 167 | 2 333 | 6 650 | −133 | 9 880 | 2 726 |
| Profit before tax | −1 487 | 444 | −1 272 | 31 | 43 | 60 | 30 | 322 | −430 | −15 | −18 | 3 144 | 2 319 | 6 465 | −167 | 9 860 | 1 962 |
| Tax | −9 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | −1 478 | 444 | −1 272 | 31 | 43 | 60 | 30 | 322 | −430 | −15 | −18 | 3 144 | 2 319 | 6 465 | −167 | 9 860 | 1 962 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2 433 | 1 893 | 1 535 | 1 571 | 1 587 | 1 139 | 1 167 | 10 097 | 2 828 | 2 738 | 2 718 | 2 764 | 5 086 | 11 538 | 11 378 | 23 630 | 15 610 |
| Equity | 422 | 866 | −406 | −376 | −333 | −273 | −243 | 79 | −350 | −366 | −384 | 2 761 | 5 080 | 11 545 | 11 378 | 13 238 | 15 200 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 982 | 0 |
| Short-term debt | 2 011 | 1 028 | 1 941 | 1 947 | 1 920 | 1 412 | 1 410 | 10 018 | 3 178 | 3 103 | 3 102 | 3 | 6 | −7 | 0 | 8 410 | 410 |
| Total debt | 2 011 | 1 028 | 1 941 | 1 947 | 1 920 | 1 412 | 1 410 | 10 018 | 3 178 | 3 103 | 3 102 | 3 | 6 | −7 | 0 | 10 392 | 410 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NK Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
TL Deputy Member | Deputy Member | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Pana Holding As | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Nicolai Kasper Rinde | Chief Executive Officer | 0 companies |
| Tor Lillemoen | Deputy Member | 0 companies |
| Peder Erik Rinde | Chairman | 0 companies |