| Revenue | NOK 3,5M | +3% |
| EBITDA | NOK -14K | -104% |
| Net profit | NOK -123K | -154% |
| Total assets | NOK 929K | -17% |
| Equity | NOK -1,3M | -11% |
| Employees | 1 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8 956 | 6 213 | 2 321 | 4 034 | 3 539 | 3 477 | 3 200 | 2 832 | 3 597 | 3 157 | 3 856 | 3 616 | 4 670 | 4 406 | 2 985 | 3 354 | 3 465 |
| Staff expenses | −1 770 | −1 131 | −1 020 | −836 | −867 | −1 175 | −752 | −782 | −767 | −802 | −1 402 | −975 | −1 663 | −1 408 | −1 161 | −692 | −966 |
| EBITDA | −911 | −795 | −296 | 115 | 79 | 90 | 430 | 207 | 602 | 592 | 403 | 440 | 339 | 260 | 165 | 367 | −14 |
| Depreciation & amort. | −9 | −12 | −13 | −43 | −43 | −43 | −69 | −69 | −64 | −64 | −64 | −64 | −61 | −51 | −52 | −59 | −57 |
| EBIT | −920 | −807 | −308 | 72 | 36 | 47 | 361 | 138 | 538 | 528 | 339 | 376 | 278 | 209 | 113 | 309 | −71 |
| Net financials | −989 | −445 | −335 | −406 | −319 | −250 | −273 | −275 | −244 | −155 | −200 | −215 | −170 | −179 | −69 | −81 | −52 |
| Profit before tax | −1 909 | −1 251 | −644 | −333 | −284 | −204 | 87 | −137 | 293 | 373 | 140 | 162 | 108 | 30 | 44 | 228 | −123 |
| Tax | −285 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | −1 624 | −1 251 | −644 | −333 | −284 | −204 | 87 | −137 | 293 | 373 | 140 | 162 | 108 | 30 | 44 | 228 | −123 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9 140 | 5 328 | 4 926 | 4 523 | 3 588 | 3 315 | 3 714 | 3 217 | 3 448 | 3 199 | 3 187 | 2 831 | 2 558 | 2 191 | 1 850 | 1 121 | 929 |
| Equity | 258 | −994 | −1 638 | −1 971 | −2 255 | −2 458 | −2 371 | −2 508 | −2 214 | −1 842 | −1 702 | −1 540 | −1 432 | −1 402 | −1 358 | −1 131 | −1 253 |
| Long-term debt | 0 | 5 000 | 4 479 | 4 375 | 0 | 0 | 0 | 4 372 | 4 372 | 4 162 | 3 904 | 3 669 | 3 325 | 2 952 | 2 806 | 1 783 | 1 683 |
| Short-term debt | 8 883 | 1 322 | 2 084 | 2 119 | 5 843 | 5 774 | 6 085 | 1 353 | 1 291 | 879 | 985 | 702 | 665 | 642 | 402 | 469 | 500 |
| Total debt | 8 883 | 6 322 | 6 564 | 6 494 | 5 843 | 5 774 | 6 085 | 5 725 | 5 662 | 5 040 | 4 889 | 4 371 | 3 991 | 3 593 | 3 208 | 2 252 | 2 183 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ST Deputy Member | Deputy Member | 2026 | — | — |
MK Deputy Member | Deputy Member | 2026 | — | — |
MA Deputy Member | Deputy Member | 2026 | — | — |
MJ Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2003 | — | — | |
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 2.5% | 2.5% | 2024 | |
| Individual | 2.5% | 2.5% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Siri Tuft Isdahl | Deputy Member | 0 companies |
| May-Linn Kval | Deputy Member | 0 companies |
| Mia Askeland Myklestad | Deputy Member | 0 companies |
| Mikael Jacobsen Vang | Chief Executive Officer | 0 companies |
| Martin Wamraa Sælensminde | Chairman | 0 companies |
| Carl Marius Vårdal Egge | Board of Directors | 0 companies |
| Trygve Halvorsen | Chairman | 0 companies |
| Eirik Dale Halvorsen | Chairman | 0 companies |