| Revenue | NOK 324K | +18% |
| EBITDA | NOK 157K | +136% |
| Net profit | NOK -206K | -284% |
| Total assets | NOK 5,6M | -5% |
| Equity | NOK 1,5M | -12% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2 | 6 | 105 | 133 | 135 | 65 | 41 | 40 | 59 | 143 | 102 | 99 | 128 | 220 | 229 | 257 | 275 | 324 |
| Staff expenses | −8 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | −69 | −33 | 80 | 106 | 100 | 11 | −19 | −16 | −226 | −87 | 34 | 39 | 52 | 153 | 160 | 181 | 66 | 157 |
| Depreciation & amort. | −6 | −63 | −63 | −63 | −63 | −63 | −63 | −63 | −63 | −63 | −66 | −67 | −68 | −68 | −68 | −68 | −97 | −184 |
| EBIT | −75 | −97 | 16 | 42 | 37 | −52 | −83 | −79 | −289 | −150 | −32 | −28 | −16 | 84 | 92 | 112 | −31 | −27 |
| Net financials | 165 | 5 | 28 | 39 | 33 | 30 | 10 | 4 | 2 | 3 | 4 | 8 | 3 | 3 | 13 | 29 | −38 | −237 |
| Profit before tax | 90 | −91 | 44 | 81 | 71 | −22 | −72 | −76 | −287 | −147 | −27 | −20 | −12 | 87 | 105 | 141 | −69 | −264 |
| Tax | 25 | −26 | 12 | 23 | 20 | −7 | −20 | −23 | −73 | −35 | −7 | −4 | −3 | 19 | 23 | 31 | −15 | −58 |
| Net profit | 65 | −66 | 32 | 59 | 51 | −15 | −53 | −53 | −214 | −112 | −20 | −16 | −10 | 68 | 82 | 110 | −54 | −206 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4 621 | 3 021 | 3 067 | 3 144 | 3 165 | 3 104 | 1 915 | 1 914 | 1 904 | 1 932 | 1 914 | 1 881 | 1 868 | 1 950 | 1 936 | 1 959 | 5 906 | 5 617 |
| Equity | 3 066 | 3 001 | 3 033 | 3 046 | 3 055 | 1 860 | 1 861 | 1 860 | 1 855 | 1 847 | 1 842 | 1 831 | 1 818 | 1 801 | 1 782 | 1 761 | 1 707 | 1 501 |
| Long-term debt | 1 442 | 19 | 26 | 0 | 34 | 35 | 35 | 31 | 28 | 24 | 21 | 18 | 15 | 10 | 5 | 0 | 0 | 0 |
| Short-term debt | 113 | 2 | 8 | 67 | 76 | 1 209 | 19 | 22 | 21 | 61 | 51 | 31 | 35 | 138 | 149 | 198 | 4 198 | 4 116 |
| Total debt | 1 555 | 21 | 34 | 98 | 111 | 1 244 | 54 | 53 | 49 | 85 | 72 | 50 | 50 | 148 | 153 | 198 | 4 198 | 4 116 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HM Deputy Member | Deputy Member | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Malme As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Heidi Malme | Deputy Member | 0 companies |
| Roger Malme | Chairman | 0 companies |