| Revenue | NOK 200K | -39% |
| EBITDA | NOK 10K | -93% |
| Net profit | NOK -25K | -125% |
| Total assets | NOK 750K | -5% |
| Equity | NOK 713K | -3% |
| Employees | 0 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 126 | 126 | 269 | 28 | 0 | 34 | 236 | 24 | 234 | 63 | 0 | 360 | 50 | 150 | 200 | 350 | 330 | 200 |
| Staff expenses | −0 | −6 | −8 | −9 | −8 | −1 | −1 | −1 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −3 | −2 | −1 | −4 |
| EBITDA | 0 | −17 | 62 | 72 | −207 | −95 | −68 | 125 | −42 | 206 | 24 | −376 | 18 | −8 | 89 | 127 | 222 | 138 | 10 |
| Depreciation & amort. | −0 | −39 | −31 | −25 | −100 | −0 | −0 | −0 | −0 | −0 | −0 | −56 | −215 | −247 | −306 | −306 | −252 | −38 | −56 |
| EBIT | 0 | −56 | 31 | 47 | −307 | −95 | −68 | 125 | −42 | 206 | 24 | −433 | −197 | −255 | −217 | −179 | −30 | 99 | −46 |
| Net financials | 0 | 1 | 10 | 18 | 19 | 20 | 20 | 20 | 22 | 25 | 26 | −9 | −18 | −26 | −1 | 0 | 1 | 1 | 20 |
| Profit before tax | 0 | −55 | 41 | 65 | −289 | −76 | −48 | 145 | −20 | 231 | 49 | −442 | −216 | −281 | −218 | −179 | −29 | 100 | −25 |
| Tax | −0 | −0 | −0 | 18 | −0 | −0 | −0 | 36 | −0 | −0 | 9 | −0 | −0 | −205 | −15 | −0 | −0 | −0 | −0 |
| Net profit | 0 | −55 | 41 | 47 | −289 | −76 | −48 | 109 | −20 | 231 | 40 | −442 | −216 | −75 | −203 | −179 | −29 | 100 | −25 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | 660 | 968 | 1 161 | 1 099 | 948 | 942 | 951 | 934 | 1 170 | 1 218 | 1 833 | 1 879 | 2 132 | 942 | 707 | 674 | 788 | 750 |
| Equity | — | 649 | 965 | 1 012 | 932 | 948 | 940 | 951 | 931 | 1 162 | 1 002 | 560 | 345 | 1 049 | 846 | 667 | 638 | 738 | 713 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 211 | 1 483 | 1 077 | 64 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 10 | 3 | 149 | 167 | 0 | 1 | 0 | 3 | 8 | 216 | 62 | 52 | 5 | 31 | 40 | 36 | 50 | 37 |
| Total debt | 0 | 10 | 3 | 149 | 167 | 0 | 1 | 0 | 3 | 8 | 216 | 1 273 | 1 535 | 1 082 | 96 | 40 | 36 | 50 | 37 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MT Deputy Member | Deputy Member | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Master Holding As | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Marcus Tiedemann Westbye | Deputy Member | 0 companies |
| Helge Westbye | Chairman | 0 companies |