| Revenue | NOK 276K | +1799% |
| EBITDA | NOK -109K | +93% |
| Net profit | NOK -160K | +90% |
| Total assets | NOK 14,8M | -8% |
| Equity | NOK 14,8M | -8% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3 463 | 2 969 | 4 466 | 808 | 1 962 | 1 126 | 1 029 | 1 063 | 1 638 | 1 180 | 44 | 15 | 276 |
| Staff expenses | −506 | −513 | −946 | −1 489 | −1 890 | −1 880 | −2 574 | −2 765 | −2 521 | −1 189 | −341 | −80 | −92 |
| EBITDA | 1 716 | 1 129 | 3 020 | −1 102 | −505 | −1 237 | −2 008 | −2 491 | −1 456 | −533 | −852 | −1 494 | −109 |
| Depreciation & amort. | −946 | −1 011 | −158 | −289 | −334 | −334 | −385 | −385 | −267 | −266 | −154 | −154 | −103 |
| EBIT | 770 | 118 | 2 862 | −1 391 | −839 | −1 571 | −2 394 | −2 876 | −1 722 | −799 | −1 006 | −1 648 | −212 |
| Net financials | −527 | −360 | −200 | 4 391 | 1 459 | 379 | 8 911 | 11 502 | 2 844 | 2 001 | 0 | 92 | 52 |
| Profit before tax | 243 | −242 | 2 662 | 2 999 | 620 | −1 191 | 6 517 | 8 626 | 1 122 | 1 202 | −1 006 | −1 556 | −160 |
| Tax | 75 | −56 | 726 | 46 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | 168 | −186 | 1 936 | 2 953 | 620 | −1 191 | 6 517 | 8 626 | 1 122 | 1 202 | −1 006 | −1 556 | −160 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 24 700 | 24 403 | 22 537 | 31 500 | 32 476 | 27 682 | 32 464 | 33 660 | 25 188 | 24 892 | 18 400 | 16 188 | 14 834 |
| Equity | 9 959 | 8 572 | 8 263 | 11 216 | 11 836 | 10 645 | 17 163 | 25 789 | 23 511 | 21 212 | 18 206 | 16 150 | 14 790 |
| Long-term debt | 12 509 | 12 109 | 11 762 | 19 928 | 20 160 | 16 615 | 14 593 | 7 201 | 0 | 0 | 0 | 4 | 18 |
| Short-term debt | 2 233 | 3 722 | 2 512 | 356 | 480 | 423 | 709 | 671 | 1 678 | 3 680 | 194 | 34 | 26 |
| Total debt | 14 741 | 15 831 | 14 274 | 20 284 | 20 640 | 17 037 | 15 301 | 7 872 | 1 678 | 3 680 | 194 | 38 | 44 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NR Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Gb Holding As | Company | 85.0% | 85.0% | 2024 |
Mikkeline As | Company | 15.0% | 15.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Nicolai Rasch | Chief Executive Officer | 0 companies |
| Georg Bjerch | Chairman | 0 companies |