| Revenue | NOK 0 | — |
| EBITDA | NOK -222K | +73% |
| Net profit | NOK 11,6M | -21% |
| Total assets | NOK 123,5M | -3% |
| Equity | NOK 90,4M | -29% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 715 | 307 | 455 | 407 | 468 | 680 | 17 | 0 | 0 | 0 | 0 | 0 | 0 | 8 | 454 | 0 | 0 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −144 | −22 | −299 | −0 | −0 |
| EBITDA | 28 | −407 | 327 | 237 | 296 | 615 | −22 | −48 | −30 | −30 | −36 | −77 | −213 | −117 | −148 | −809 | −222 |
| Depreciation & amort. | −330 | −251 | −185 | −187 | −155 | −62 | −6 | −6 | −5 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | −302 | −658 | 142 | 50 | 141 | 553 | −28 | −54 | −35 | −30 | −36 | −77 | −213 | −117 | −148 | −809 | −222 |
| Net financials | 1 523 | 2 212 | 6 129 | 5 823 | 5 614 | 4 570 | 5 160 | −88 | 6 143 | 13 165 | 9 159 | 41 543 | 119 343 | −7 573 | 2 979 | 16 370 | 12 836 |
| Profit before tax | 1 221 | 1 555 | 6 271 | 5 873 | 5 755 | 5 123 | 5 132 | −142 | 6 108 | 13 135 | 9 123 | 41 466 | 119 130 | −7 691 | 2 831 | 15 560 | 12 614 |
| Tax | 465 | 418 | 1 353 | 1 402 | 20 | 142 | 4 | −45 | 27 | −10 | −8 | 121 | 486 | 435 | 301 | 903 | 973 |
| Net profit | 756 | 1 136 | 4 919 | 4 471 | 5 735 | 4 981 | 5 129 | −96 | 6 081 | 13 145 | 9 131 | 41 345 | 118 643 | −8 125 | 2 530 | 14 657 | 11 641 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 21 316 | 16 507 | 16 916 | 17 668 | 17 474 | 15 716 | 14 522 | 9 376 | 10 306 | 22 923 | 28 036 | 68 218 | 177 292 | 146 263 | 136 619 | 127 900 | 123 475 |
| Equity | 2 307 | 2 943 | 3 862 | 4 333 | 5 570 | 6 551 | 7 179 | 7 083 | 9 664 | 18 809 | 27 939 | 67 965 | 153 765 | 133 539 | 136 069 | 126 778 | 90 419 |
| Long-term debt | 15 261 | 9 337 | 0 | 0 | 3 821 | 2 963 | 1 956 | 883 | 112 | 93 | 79 | 189 | 65 | 66 | 0 | 34 | 178 |
| Short-term debt | 3 748 | 4 227 | 6 567 | 8 534 | 8 083 | 6 202 | 5 386 | 1 410 | 530 | 4 021 | 18 | 64 | 23 462 | 12 657 | 550 | 1 088 | 32 878 |
| Total debt | 19 009 | 13 564 | 13 054 | 13 335 | 11 904 | 9 165 | 7 343 | 2 293 | 642 | 4 114 | 97 | 253 | 23 527 | 12 723 | 550 | 1 122 | 33 056 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KS Deputy Member | Deputy Member | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Viso Invest As | Company | 9.6% | 9.6% | 2024 |
Varde Invest As | Company | 9.6% | 9.6% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Kristoffer Sandbu | Deputy Member | 0 companies |
| Cecilie Sandbu | Board of Directors | 0 companies |
| Halvor Sandbu | Chairman | 0 companies |
| Cecilie Sandbu Lundgreen | Board of Directors | 0 companies |