| Revenue | NOK 1,4M | -22% |
| EBITDA | NOK -120K | -170% |
| Net profit | NOK -133K | -198% |
| Total assets | NOK 35K | -49% |
| Equity | NOK -2,1M | -7% |
| Employees | 1 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 5 183 | 5 074 | 5 299 | 5 117 | 4 693 | 54 | 2 | 0 | 0 | 40 | 60 | 3 338 | 2 654 | 1 252 | 567 | 1 737 | 1 363 |
| Staff expenses | −0 | −1 491 | −1 716 | −1 540 | −1 862 | −1 327 | −6 | −0 | −0 | −0 | −0 | −0 | −126 | −1 155 | −1 445 | −1 288 | −1 132 | −1 433 |
| EBITDA | 0 | −789 | −187 | 65 | −408 | 70 | −7 | −14 | −6 | 0 | 30 | −7 | −26 | 317 | −362 | −775 | −44 | −120 |
| Depreciation & amort. | −0 | −65 | −61 | −51 | −51 | −59 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | 0 | −854 | −248 | 14 | −460 | 11 | −7 | −14 | −6 | 0 | 30 | −7 | −26 | 317 | −362 | −775 | −44 | −120 |
| Net financials | 0 | 725 | −77 | −77 | −35 | −29 | 0 | 0 | 0 | 0 | 0 | 0 | −1 | −126 | −5 | −1 | −0 | −13 |
| Profit before tax | 0 | −129 | −325 | −64 | −495 | −17 | −7 | −14 | −6 | 0 | 30 | −7 | −28 | 191 | −367 | −776 | −45 | −133 |
| Tax | −0 | 0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | 0 | −129 | −325 | −64 | −495 | −17 | −7 | −14 | −6 | 0 | 30 | −7 | −28 | 191 | −367 | −776 | −45 | −133 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | 1 637 | 1 279 | 1 360 | 1 370 | 59 | 2 | 2 | 1 | 1 | 6 | 67 | 1 194 | 1 198 | 851 | 148 | 68 | 35 |
| Equity | — | −210 | −359 | −423 | −917 | −935 | −942 | −956 | −961 | −961 | −931 | −938 | −966 | −774 | −1 141 | −1 917 | −1 961 | −2 094 |
| Long-term debt | 0 | 623 | 0 | 0 | 0 | 591 | 903 | 917 | 922 | 922 | 937 | 1 005 | 1 169 | 1 635 | 1 635 | 1 635 | 1 697 | 1 697 |
| Short-term debt | 0 | 1 223 | 778 | 743 | 1 059 | 403 | 40 | 40 | 40 | 40 | 0 | 0 | 990 | 337 | 357 | 430 | 332 | 432 |
| Total debt | 0 | 1 846 | 1 638 | 1 782 | 2 287 | 994 | 943 | 957 | 963 | 963 | 937 | 1 005 | 2 160 | 1 972 | 1 992 | 2 064 | 2 029 | 2 128 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MR Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Panam Gruppen As | Company | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Maryam Rakhshani Pour Fard | Chief Executive Officer | 0 companies |
| Pawel Robert Bialkowski | Chairman | 0 companies |