| Revenue | NOK 1,1M | +7% |
| EBITDA | NOK -626K | +58% |
| Net profit | NOK -20,9M | -263% |
| Total assets | NOK 104,5M | +1% |
| Equity | NOK 3,8M | -84% |
| Employees | 1 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 999 | 0 | 0 | 0 | 0 | 0 | 2 602 | 1 100 | 543 | 562 | 793 | 862 | 853 | 1 168 | 1 092 | 1 017 | 1 091 |
| Staff expenses | −0 | −924 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −12 | −2 | −0 | −0 | −373 | −872 | −982 |
| EBITDA | 0 | −1 138 | 0 | 0 | 0 | 0 | 0 | −1 125 | 369 | 264 | −1 039 | −1 126 | −3 352 | −3 855 | −2 747 | −527 | −1 484 | −626 |
| Depreciation & amort. | −0 | −219 | −0 | −0 | −0 | −0 | −0 | −446 | −420 | −336 | −246 | −243 | −243 | −244 | −244 | −205 | −206 | −332 |
| EBIT | 0 | −1 357 | 0 | 0 | 0 | 0 | 0 | −1 571 | −51 | −72 | −1 285 | −1 369 | −3 595 | −4 099 | −2 991 | −732 | −1 690 | −958 |
| Net financials | 0 | −935 | 0 | 0 | 0 | 0 | 0 | 3 058 | 9 438 | 5 596 | 26 018 | 18 559 | 24 534 | 31 937 | 17 341 | −4 109 | 13 197 | −20 200 |
| Profit before tax | 0 | −2 293 | 0 | 0 | 0 | 0 | 0 | 1 486 | 9 387 | 5 524 | 24 733 | 17 190 | 20 939 | 27 837 | 14 349 | −4 841 | 11 507 | −21 158 |
| Tax | −0 | 89 | −0 | −0 | −0 | −0 | −0 | 110 | −173 | 481 | 5 389 | −104 | −23 | −530 | 5 021 | −11 | −1 329 | −295 |
| Net profit | 0 | −2 382 | 0 | 0 | 0 | 0 | 0 | 1 376 | 9 560 | 5 043 | 19 345 | 17 294 | 20 962 | 28 367 | 9 329 | −4 829 | 12 836 | −20 863 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | 183 052 | — | — | — | — | — | 185 163 | 266 897 | 305 761 | 395 724 | 397 539 | 479 485 | 503 996 | 493 513 | 336 576 | 103 081 | 104 546 |
| Equity | — | 73 304 | — | — | — | — | — | 12 407 | 42 533 | 96 913 | 96 958 | 100 508 | 102 599 | 105 967 | 101 406 | 66 840 | 24 699 | 3 836 |
| Long-term debt | 0 | 108 700 | 0 | 0 | 0 | 0 | 0 | 156 014 | 209 740 | 195 525 | 278 067 | 280 353 | 355 058 | 371 196 | 387 393 | 233 689 | 77 877 | 100 519 |
| Short-term debt | 0 | 1 048 | 0 | 0 | 0 | 0 | 0 | 16 742 | 14 624 | 13 323 | 20 698 | 16 678 | 21 828 | 26 834 | 4 713 | 36 046 | 506 | 192 |
| Total debt | 0 | 109 748 | 0 | 0 | 0 | 0 | 0 | 172 757 | 224 364 | 208 848 | 298 766 | 297 031 | 376 885 | 398 030 | 392 107 | 269 736 | 78 382 | 100 710 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JL Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Heil Ved As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Jostein Liverød | Chief Executive Officer | 0 companies |
| Thore Liverød | Chairman | 0 companies |