| Revenue | NOK 176K | +419% |
| EBITDA | NOK 25K | +175% |
| Net profit | NOK 7,6M | +2237% |
| Total assets | NOK 48,1M | +26% |
| Equity | NOK 25,4M | +37% |
| Employees | 0 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24 | 41 | 41 | 49 | 136 | 136 | 157 | 44 | 34 | 176 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | 0 | −16 | 0 | −22 | −33 | −32 | 0 | −28 | −16 | 1 | −19 | 23 | 70 | 76 | 77 | 14 | −33 | 25 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −38 | −66 | −66 | −66 | −150 | −174 | −147 | −0 | −17 | −67 |
| EBIT | 0 | −16 | 0 | −22 | −33 | −32 | 0 | −28 | −54 | −65 | −85 | −43 | −79 | −98 | −69 | 14 | −49 | −42 |
| Net financials | 0 | −1 111 | 0 | 4 314 | 3 | 384 | 0 | 537 | 1 797 | −378 | 690 | 3 829 | −2 138 | 1 021 | 918 | 706 | 499 | 7 723 |
| Profit before tax | 0 | −1 127 | 0 | 4 292 | −30 | 352 | 0 | 510 | 1 743 | −443 | 605 | 3 786 | −2 217 | 923 | 849 | 719 | 450 | 7 681 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | 57 | −1 | −10 | −0 | 13 | 186 | 70 | 61 | 127 | 130 |
| Net profit | 0 | −1 135 | 0 | 4 194 | −10 | 311 | 0 | 510 | 1 686 | −441 | 615 | 3 786 | −2 230 | 737 | 779 | 659 | 323 | 7 550 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | 43 883 | — | 51 822 | 55 186 | 58 043 | — | 60 816 | 64 817 | 56 620 | 54 649 | 47 837 | 49 564 | 50 600 | 50 669 | 46 940 | 38 209 | 48 057 |
| Equity | — | 3 462 | — | 5 182 | 5 222 | 5 532 | — | 6 440 | 6 400 | 5 918 | 6 492 | 20 229 | 17 864 | 17 625 | 17 998 | 18 657 | 18 497 | 25 409 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 52 312 | 0 | 54 376 | 56 674 | 50 698 | 48 157 | 27 608 | 31 688 | 31 949 | 32 353 | 28 222 | 19 136 | 21 799 |
| Short-term debt | 0 | 132 | 0 | 2 526 | 152 | 199 | 0 | 0 | 1 743 | 4 | 0 | 0 | 13 | 1 027 | 318 | 61 | 576 | 849 |
| Total debt | 0 | 40 421 | 0 | 46 640 | 49 965 | 52 510 | 0 | 54 376 | 58 417 | 50 702 | 48 157 | 27 608 | 31 701 | 32 976 | 32 671 | 28 283 | 19 712 | 22 648 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MG Deputy Member | Deputy Member | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Malene As | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Garmann | Deputy Member | 0 companies |
| Gyro Sølvi Lund | Chairman | 0 companies |