| Revenue | NOK 0 | — |
| EBITDA | NOK -3,4M | +55% |
| Net profit | NOK -8,2M | -25% |
| Total assets | NOK 79K | -99% |
| Equity | NOK -5,1M | -264% |
| Employees | 0 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 1 046 | 1 180 | 6 445 | 515 | 502 | 524 | 1 003 | 1 093 | 1 225 | 1 075 | 1 204 | 14 149 | 52 | 0 | 0 |
| Staff expenses | −0 | −29 | −25 | −25 | −26 | −26 | −26 | −0 | −1 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | 0 | 205 | 943 | 6 240 | 190 | 199 | 217 | 787 | 847 | 1 141 | 453 | 654 | 11 678 | −717 | −7 504 | −3 366 |
| Depreciation & amort. | −0 | −190 | −36 | −29 | −23 | −21 | −14 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −24 | −26 |
| EBIT | 0 | 15 | 906 | 6 211 | 167 | 178 | 203 | 787 | 847 | 1 141 | 453 | 654 | 11 678 | −717 | −7 528 | −3 391 |
| Net financials | 0 | −1 321 | −1 227 | −646 | −726 | 338 | −855 | −748 | −778 | −875 | −16 514 | −1 859 | 4 922 | −93 | −282 | −4 200 |
| Profit before tax | 0 | −1 306 | −321 | 5 565 | −559 | 517 | −652 | 39 | 69 | 266 | −16 061 | −1 205 | 16 600 | −810 | −7 810 | −7 592 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −492 | 492 | −0 | −0 | 1 456 | −204 | −1 252 | 605 |
| Net profit | 0 | −1 306 | −321 | 5 565 | −559 | 517 | −652 | 39 | 561 | −227 | −16 061 | −1 205 | 15 144 | −606 | −6 558 | −8 197 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | 17 607 | 17 600 | 21 328 | 20 393 | 22 580 | 22 568 | 25 816 | 26 004 | 33 804 | 19 143 | 19 505 | 12 845 | 13 193 | 7 648 | 79 |
| Equity | — | −2 561 | −2 882 | 2 683 | 2 374 | 2 891 | 2 238 | 2 277 | 2 838 | 2 612 | −13 449 | −14 655 | 489 | −116 | 3 110 | −5 087 |
| Long-term debt | 0 | 19 334 | 0 | 0 | 0 | 19 574 | 20 226 | 23 419 | 23 064 | 30 644 | 31 075 | 32 618 | 11 201 | 10 756 | 0 | 188 |
| Short-term debt | 0 | 835 | 1 287 | 1 212 | 1 177 | 115 | 104 | 120 | 102 | 549 | 1 517 | 1 541 | 1 155 | 2 553 | 4 538 | 4 978 |
| Total debt | 0 | 20 168 | 20 482 | 18 645 | 18 019 | 19 689 | 20 330 | 23 539 | 23 166 | 31 193 | 32 592 | 34 160 | 12 356 | 13 309 | 4 538 | 5 166 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Deputy Member | Deputy Member | 2019 | — | — |
MB Deputy Member | Deputy Member | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 10.0% | 10.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Mette Borge | Deputy Member | 0 companies |
| Mette Borge Gottschalk | Deputy Member | 0 companies |
| Marius Blom | Chairman | 0 companies |