| Revenue | NOK 3,7M | -3% |
| EBITDA | NOK -173K | -112% |
| Net profit | NOK -164K | -116% |
| Total assets | NOK 13,5M | +4% |
| Equity | NOK 8,4M | +0% |
| Employees | 0 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 288 | 0 | 0 | 3 607 | 110 | 9 | 8 | 9 | 880 | 757 | 1 534 | 2 931 | 1 815 | 2 898 | 3 666 | 3 724 | 3 776 | 3 659 |
| Staff expenses | −0 | −0 | −0 | −0 | −1 871 | 16 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | 0 | 263 | −20 | −72 | −276 | −36 | 58 | −24 | −14 | 654 | 119 | 725 | 947 | 906 | 1 274 | 1 303 | 1 149 | 1 438 | −173 |
| Depreciation & amort. | −0 | −0 | −380 | −0 | −393 | −0 | −0 | −0 | −0 | −0 | −0 | −8 | −9 | −9 | −9 | −9 | −1 | −0 | −0 |
| EBIT | 0 | 263 | −400 | −72 | −669 | −36 | 58 | −24 | −14 | 654 | 119 | 717 | 938 | 897 | 1 265 | 1 294 | 1 148 | 1 438 | −173 |
| Net financials | 0 | 1 | 81 | 1 | 0 | 2 | −2 | 1 | 0 | −124 | −120 | −286 | −293 | −193 | −153 | −193 | −200 | −143 | −38 |
| Profit before tax | 0 | 264 | −319 | −70 | −669 | −34 | 56 | −24 | −13 | 530 | −2 | 431 | 645 | 704 | 1 112 | 1 101 | 948 | 1 295 | −211 |
| Tax | −0 | 74 | −5 | −0 | 99 | −0 | −0 | −0 | −0 | −0 | −30 | 49 | 185 | 92 | 248 | 247 | 208 | 289 | −47 |
| Net profit | 0 | 190 | −314 | −70 | −768 | −34 | 56 | −24 | −13 | 530 | 29 | 383 | 460 | 613 | 865 | 853 | 740 | 1 007 | −164 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | 800 | 476 | 344 | 1 309 | 560 | 381 | 330 | 313 | 8 098 | 13 489 | 13 388 | 12 910 | 13 072 | 13 050 | 13 094 | 13 015 | 13 016 | 13 479 |
| Equity | — | 726 | 411 | 341 | 326 | 292 | 348 | 324 | 311 | 6 065 | 4 393 | 4 776 | 5 236 | 5 849 | 6 713 | 6 689 | 7 429 | 8 435 | 8 439 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 030 | 9 000 | 8 620 | 7 270 | 6 036 | 4 980 | 3 924 | 2 823 | 1 677 | 0 |
| Short-term debt | 0 | 75 | 64 | 2 | 983 | 268 | 33 | 6 | 2 | 3 | 96 | −7 | 404 | 1 187 | 1 357 | 2 481 | 2 763 | 2 904 | 220 |
| Total debt | 0 | 75 | 64 | 2 | 983 | 268 | 33 | 6 | 2 | 2 034 | 9 096 | 8 612 | 7 674 | 7 223 | 6 337 | 6 405 | 5 586 | 4 581 | 5 040 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AG Deputy Member | Deputy Member | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Gravermoen Holding As | Company | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Andreas Gravermoen | Deputy Member | 0 companies |
| Lars Gravermoen | Chairman | 0 companies |