| Revenue | NOK 44,9M | +127% |
| EBITDA | NOK 2M | -28% |
| Net profit | NOK 159K | -75% |
| Total assets | NOK 47,7M | +13% |
| Equity | NOK 12,3M | +1% |
| Employees | 1 | — |
| Item | 2008 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 043 | 651 | 407 | 300 | 482 | 480 | 520 | 568 | 528 | 1 813 | 2 750 | 3 535 | 3 774 | 6 506 | 19 769 | 44 852 |
| Staff expenses | −392 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −694 | −1 103 |
| EBITDA | 397 | 160 | 169 | 249 | 384 | 425 | 316 | 493 | 420 | 1 489 | 1 566 | 1 877 | 2 545 | 2 598 | 2 804 | 2 024 |
| Depreciation & amort. | −250 | −260 | −260 | −260 | −260 | −260 | −260 | −260 | −481 | −1 070 | −478 | −561 | −442 | −496 | −502 | −549 |
| EBIT | 147 | −100 | −91 | −11 | 124 | 165 | 56 | 233 | −62 | 419 | 1 088 | 1 316 | 2 103 | 2 103 | 2 303 | 1 475 |
| Net financials | −159 | −160 | −1 189 | 0 | 0 | −11 | −84 | −76 | −194 | −872 | −979 | −849 | −617 | −888 | −1 471 | −1 270 |
| Profit before tax | −12 | −260 | −1 281 | −11 | 124 | 154 | −28 | 157 | −256 | −452 | 109 | 467 | 1 486 | 1 215 | 832 | 205 |
| Tax | −15 | −73 | −129 | −3 | 39 | 42 | 5 | 74 | −0 | −0 | 24 | 103 | 327 | 267 | 183 | 46 |
| Net profit | 3 | −187 | −1 151 | −8 | 85 | 112 | −33 | 110 | −205 | −363 | 85 | 364 | 1 159 | 948 | 649 | 159 |
| Item | 2008 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4 844 | 4 550 | 2 895 | 2 880 | 3 008 | 5 257 | 5 112 | 5 375 | 20 105 | 37 663 | 38 760 | 40 010 | 39 387 | 38 116 | 42 048 | 47 666 |
| Equity | 542 | — | 496 | 488 | 573 | 685 | 652 | 763 | 558 | 195 | 11 068 | 11 432 | 12 492 | 13 116 | 12 164 | 12 293 |
| Long-term debt | 3 992 | 3 894 | 0 | 0 | 0 | 2 088 | 1 948 | 1 808 | 1 668 | 27 930 | 26 969 | 27 811 | 26 765 | 24 494 | 28 777 | 28 962 |
| Short-term debt | 310 | 129 | 2 400 | 2 393 | 2 435 | 2 483 | 2 512 | 2 804 | 17 879 | 9 538 | 723 | 766 | 130 | 507 | 1 107 | 6 411 |
| Total debt | 4 302 | 4 023 | 2 400 | 2 393 | 2 435 | 4 572 | 4 460 | 4 613 | 19 547 | 37 468 | 27 692 | 28 577 | 26 895 | 25 000 | 29 884 | 35 374 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HG Deputy Member | Deputy Member | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Jem Holding As | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Hege Gaarder Pedersen | Deputy Member | 0 companies |
| John Erling Mysen | Chairman | 0 companies |