| Revenue | NOK 67K | -98% |
| EBITDA | NOK -648K | -172% |
| Net profit | NOK -706K | -218% |
| Total assets | NOK 9,5M | -6% |
| Equity | NOK 8,8M | -7% |
| Employees | 2 | — |
| Item | 2008 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 107 | 79 | 47 | 41 | 54 | 40 | 97 | 4 664 | 1 462 | 1 520 | 7 525 | 8 341 | 2 748 | 2 413 | 2 790 | 67 |
| Staff expenses | −0 | −0 | −0 | −1 | −0 | −0 | −0 | −571 | −454 | −644 | −646 | −603 | −842 | −557 | −773 | −343 |
| EBITDA | −67 | −130 | −150 | −250 | −150 | −411 | −110 | 346 | 87 | −56 | 1 260 | 1 570 | 240 | 312 | 901 | −648 |
| Depreciation & amort. | −0 | −0 | −6 | −11 | −11 | −11 | −11 | −4 | −4 | −27 | −32 | −92 | −119 | −115 | −91 | −87 |
| EBIT | −67 | −130 | −157 | −261 | −161 | −422 | −121 | 342 | 83 | −83 | 1 227 | 1 478 | 121 | 198 | 810 | −735 |
| Net financials | −2 718 | −1 311 | −1 393 | −109 | 293 | −129 | 74 | 757 | 580 | −58 | −124 | −29 | −20 | −133 | −10 | 29 |
| Profit before tax | −2 786 | −1 441 | −1 550 | −369 | 132 | −551 | −47 | 1 099 | 663 | −141 | 1 104 | 1 449 | 102 | 64 | 800 | −706 |
| Tax | 237 | −48 | −128 | −102 | −64 | −146 | −32 | 90 | 126 | −21 | 250 | 319 | 23 | 41 | 201 | −0 |
| Net profit | −3 023 | −1 393 | −1 422 | −267 | 196 | −405 | −15 | 1 009 | 536 | −120 | 853 | 1 130 | 78 | 23 | 599 | −706 |
| Item | 2008 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7 997 | 8 169 | 5 969 | 5 793 | 6 188 | 5 997 | 8 402 | 8 153 | 8 866 | 10 940 | 8 575 | 10 490 | 9 433 | 9 771 | 10 100 | 9 499 |
| Equity | 7 744 | 5 817 | 3 895 | 3 628 | 3 804 | 3 399 | 3 384 | 4 393 | 7 229 | 7 109 | 7 813 | 8 793 | 8 871 | 8 895 | 9 494 | 8 787 |
| Long-term debt | 14 | 2 210 | 2 095 | 0 | 0 | 0 | 1 978 | 3 328 | 1 228 | 3 271 | 555 | 899 | 292 | 248 | 0 | 0 |
| Short-term debt | 239 | 141 | −21 | 2 166 | 2 385 | 2 598 | 3 041 | 433 | 409 | 560 | 207 | 799 | 269 | 628 | 606 | 711 |
| Total debt | 253 | 2 352 | 2 074 | 2 166 | 2 385 | 2 598 | 5 018 | 3 760 | 1 636 | 3 830 | 762 | 1 697 | 561 | 877 | 606 | 711 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KA Deputy Member | Deputy Member | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Xproco As | Company | 40.0% | 40.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Kirsti Anneth Humlekjær | Deputy Member | 0 companies |
| Jarle Pedersen | Chairman | 0 companies |