| Revenue | NOK 138K | +48% |
| EBITDA | NOK 19K | +114% |
| Net profit | NOK -6K | +96% |
| Total assets | NOK 62K | -50% |
| Equity | NOK -1,2M | +0% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 987 | 1 128 | 634 | 1 075 | 737 | 826 | 1 786 | 490 | 700 | 649 | 431 | 413 | 154 | 340 | 231 | 93 | 138 |
| Staff expenses | −0 | −4 | −24 | −0 | −0 | −0 | −0 | −0 | −2 | −2 | −5 | −1 | −1 | −1 | −2 | −0 | −0 |
| EBITDA | −68 | 19 | −263 | 167 | 284 | −235 | 38 | −98 | −98 | 97 | −117 | −100 | −55 | 10 | −102 | −138 | 19 |
| Depreciation & amort. | −34 | −38 | −38 | −40 | −40 | −35 | −35 | −35 | −35 | −130 | −106 | −45 | −35 | −35 | −2 | −0 | −0 |
| EBIT | −101 | −19 | −302 | 128 | 245 | −270 | 3 | −133 | −133 | −34 | −222 | −145 | −89 | −25 | −104 | −138 | 19 |
| Net financials | −85 | −69 | −48 | −25 | −13 | −7 | −18 | −4 | −23 | −29 | −9 | −15 | −8 | −10 | −11 | −18 | −25 |
| Profit before tax | −186 | −88 | −350 | 103 | 231 | −277 | −15 | −137 | −156 | −63 | −232 | −160 | −97 | −35 | −115 | −156 | −6 |
| Tax | −0 | −0 | −0 | −0 | 3 | −0 | 25 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | −186 | −88 | −350 | 103 | 228 | −277 | −40 | −137 | −156 | −63 | −232 | −160 | −97 | −35 | −115 | −156 | −6 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 533 | 703 | 457 | 775 | 707 | 523 | 732 | 578 | 1 038 | 1 074 | 362 | 193 | 147 | 364 | 119 | 124 | 62 |
| Equity | −126 | −214 | −319 | −216 | 252 | −25 | −65 | −202 | −358 | −421 | −653 | −812 | −910 | −944 | −1 059 | −1 215 | −1 221 |
| Long-term debt | 475 | 0 | 0 | 386 | 289 | 221 | 555 | 500 | 1 226 | 1 180 | 600 | 600 | 600 | 600 | 600 | 1 066 | 1 056 |
| Short-term debt | 184 | 339 | 296 | 605 | 166 | 327 | 242 | 280 | 170 | 315 | 415 | 405 | 456 | 709 | 578 | 273 | 227 |
| Total debt | 659 | 917 | 776 | 992 | 455 | 548 | 797 | 780 | 1 396 | 1 495 | 1 015 | 1 005 | 1 056 | 1 309 | 1 178 | 1 339 | 1 283 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AP Deputy Member | Deputy Member | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 4.0% | 4.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Aina Petrine Holmberg | Deputy Member | 0 companies |
| Morten Øystein Holmberg | Chairman | 0 companies |