| Revenue | NOK 24K | -98% |
| EBITDA | NOK -3,1M | +59% |
| Net profit | NOK -4,3M | +17% |
| Total assets | NOK 9,9M | +71% |
| Equity | NOK -2,1M | -196% |
| Employees | 1 | — |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5 923 | 0 | 423 | 1 376 | 1 378 | 1 540 | 1 113 | 1 366 | 911 | 184 | 781 | 87 | 636 | 1 536 | 1 520 | 24 |
| Staff expenses | −125 | −0 | −105 | −986 | −1 085 | −1 107 | −896 | −990 | −1 548 | −433 | −558 | −188 | −446 | −1 010 | −1 340 | −577 |
| EBITDA | 4 712 | −836 | −539 | −328 | −117 | 149 | −450 | −820 | −1 086 | −1 408 | −809 | −673 | −2 492 | −12 782 | −7 660 | −3 125 |
| Depreciation & amort. | −85 | −85 | −87 | −86 | −95 | −131 | −126 | −76 | −80 | −78 | −78 | −78 | −75 | −46 | −0 | −0 |
| EBIT | 4 627 | −921 | −625 | −414 | −212 | 18 | −577 | −896 | −1 166 | −1 486 | −887 | −750 | −2 567 | −12 828 | −7 660 | −3 125 |
| Net financials | 3 | 0 | −1 | −1 | −82 | 1 214 | −178 | 1 730 | 92 | 210 | 703 | 159 | 24 897 | −2 642 | 2 418 | −1 208 |
| Profit before tax | 4 629 | −921 | −626 | −415 | −294 | 1 232 | −755 | 834 | −1 075 | −1 276 | −184 | −591 | 22 331 | −15 470 | −5 242 | −4 332 |
| Tax | 901 | −258 | −95 | −0 | −0 | 249 | −203 | 199 | −245 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | 3 728 | −663 | −531 | −415 | −294 | 983 | −551 | 635 | −830 | −1 276 | −184 | −591 | 22 331 | −15 470 | −5 242 | −4 332 |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9 877 | 9 159 | 10 280 | 10 389 | 16 399 | 18 692 | 16 306 | 18 179 | 16 148 | 15 896 | 16 177 | 15 688 | 32 641 | 13 070 | 5 779 | 9 865 |
| Equity | 3 620 | 2 956 | 2 425 | 2 010 | 1 716 | 3 383 | 2 832 | 3 467 | 2 636 | 1 361 | 1 177 | 586 | 22 917 | 7 447 | 2 205 | −2 127 |
| Long-term debt | 1 103 | 845 | 750 | 750 | 6 986 | 7 355 | 7 093 | 6 554 | 6 250 | 6 250 | 6 250 | 6 250 | 2 200 | 500 | 0 | 6 002 |
| Short-term debt | 5 154 | 5 358 | 7 104 | 7 629 | 7 697 | 7 954 | 6 381 | 8 158 | 7 262 | 8 285 | 8 750 | 8 852 | 7 524 | 5 122 | 3 574 | 5 991 |
| Total debt | 6 257 | 6 203 | 7 854 | 8 379 | 14 683 | 15 309 | 13 474 | 14 712 | 13 512 | 14 535 | 15 000 | 15 102 | 9 724 | 5 622 | 3 574 | 11 992 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PJ Contact Person | Contact Person | 2004 | — | — |
RW Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Terra Control As | Company | 35.3% | 35.3% | 2024 |
Trethom As | Company | 30.0% | 30.0% | 2024 |
Bramare As | Company | 22.1% | 22.1% | 2024 |
Vaarp As | Company | 10.0% | 10.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Per Jon Moen | Contact Person | 0 companies |
| Runar Westby Tinderholt | Chief Executive Officer | 0 companies |
| Paal Fredrik Olafsen | Board of Directors | 0 companies |
| Frans Uyttendaele | Board of Directors | 0 companies |
| Arne Nicander | Board of Directors | 0 companies |
| Magne Martinsen | Chairman | 0 companies |
| Geir Ove Jørgensen | Board of Directors | 0 companies |