| Revenue | NOK 0 | — |
| EBITDA | NOK -8K | +20% |
| Net profit | NOK -6K | -16% |
| Total assets | NOK 1,1M | +0% |
| Equity | NOK 1M | -1% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 20 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | −2 | −37 | −24 | −12 | −13 | −22 | −60 | −53 | −50 | −24 | −26 | −20 | −20 | −11 | −11 | −10 | −8 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | −2 | −37 | −24 | −12 | −13 | −22 | −60 | −53 | −50 | −24 | −26 | −20 | −20 | −11 | −11 | −10 | −8 |
| Net financials | 87 | 96 | 105 | 112 | 123 | 51 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit before tax | 85 | 59 | 81 | 100 | 110 | 28 | −60 | −53 | −50 | −24 | −26 | −20 | −20 | −11 | −11 | −10 | −8 |
| Tax | 24 | 17 | 23 | 28 | 31 | 0 | −16 | −18 | −14 | −7 | −7 | −4 | −4 | −2 | −0 | −5 | −2 |
| Net profit | 61 | 42 | 58 | 72 | 79 | 28 | −44 | −34 | −36 | −17 | −19 | −16 | −16 | −9 | −11 | −5 | −6 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 015 | 1 040 | 1 113 | 1 225 | 1 348 | 1 400 | 1 342 | 1 342 | 1 342 | 1 342 | 1 155 | 1 155 | 1 105 | 1 105 | 1 105 | 1 105 | 1 105 |
| Equity | 987 | 1 029 | — | 1 160 | 1 239 | 1 256 | 1 212 | 1 177 | 1 141 | 1 124 | 1 105 | 1 090 | 1 074 | 1 066 | 1 055 | 1 049 | 1 043 |
| Long-term debt | 0 | 0 | 0 | 0 | 84 | 87 | 70 | 51 | 37 | 30 | 23 | 19 | 14 | 12 | 12 | 7 | 5 |
| Short-term debt | 28 | 8 | 0 | 12 | 25 | 58 | 61 | 114 | 164 | 188 | 26 | 46 | 16 | 27 | 38 | 48 | 56 |
| Total debt | 28 | 11 | 26 | 66 | 109 | 145 | 131 | 165 | 201 | 218 | 49 | 65 | 31 | 39 | 50 | 56 | 62 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Deputy Member | Deputy Member | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2002 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Izi Nuf | Company | 74.0% | 74.0% | 2022 |
| Individual | 24.0% | 24.0% | 2022 | |
Carsten Søreide As | Company | 2.0% | 2.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Monica Bratland Opheim | Deputy Member | 0 companies |
| Carsten Søreide | Chairman | 0 companies |