| Revenue | NOK 0 | — |
| EBITDA | NOK -783K | +67% |
| Net profit | NOK 38,9M | +126% |
| Total assets | NOK 1,5M | -95% |
| Equity | NOK 953K | -97% |
| Employees | 1 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 0 | 0 | 0 | 362 487 | 77 554 | 82 261 | 5 588 | 11 767 | 3 090 | 158 | 142 | 27 | 66 | 0 | 0 | 0 | 0 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −20 001 | −20 391 | −19 484 | −24 959 | −12 015 | −7 917 | 1 369 | −990 | −1 037 | −1 075 | −1 131 | −1 200 | −488 | −0 |
| EBITDA | 0 | 0 | 0 | 0 | 0 | 310 953 | 45 907 | 55 589 | −26 673 | 8 050 | −15 941 | 853 | −2 527 | −5 856 | −6 997 | −4 090 | −3 207 | −2 361 | −783 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −16 118 | −17 271 | −16 233 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | 0 | 0 | 0 | 0 | 0 | 294 835 | 28 636 | 39 356 | −26 673 | 8 050 | −15 941 | 853 | −2 527 | −5 856 | −6 997 | −4 090 | −3 207 | −2 361 | −783 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 20 357 | 25 599 | −12 648 | 73 457 | 230 933 | 470 162 | 301 292 | 280 292 | 128 079 | 267 918 | 32 487 | 14 026 | 19 519 | 39 687 |
| Profit before tax | 0 | 0 | 0 | 0 | 0 | 315 192 | 54 235 | 26 708 | 46 784 | 238 983 | 454 221 | 302 145 | 277 766 | 122 224 | 260 921 | 28 396 | 10 818 | 17 158 | 38 904 |
| Tax | −0 | −0 | −0 | −0 | −0 | 12 305 | 7 820 | 9 117 | 5 248 | 19 343 | 9 435 | 8 768 | 4 560 | 1 743 | −1 165 | −721 | −1 795 | −28 | 39 |
| Net profit | 0 | 0 | 0 | 0 | 0 | 302 887 | 46 415 | 17 591 | 41 536 | 219 640 | 444 786 | 293 377 | 273 206 | 120 480 | 262 086 | 29 117 | 12 613 | 17 186 | 38 865 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | — | — | — | — | 1 271 154 | 1 054 925 | 904 112 | 804 808 | 601 741 | 774 476 | 581 421 | 524 609 | 331 783 | 487 901 | 101 245 | 56 628 | 31 366 | 1 455 |
| Equity | — | — | — | — | — | 603 094 | 480 469 | 150 126 | 200 524 | 420 164 | 375 556 | 348 613 | 323 590 | 206 437 | 106 693 | 96 915 | 50 433 | 28 418 | 953 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 350 000 | 350 000 | 350 000 | 4 926 | 5 738 | 5 374 | 4 596 | 3 676 | 2 940 | 1 775 | 1 054 | 0 | 1 136 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 278 426 | 199 711 | 383 445 | 583 950 | 172 829 | 391 073 | 228 212 | 197 342 | 122 406 | 379 433 | 3 275 | 6 195 | 1 812 | 501 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 628 426 | 549 711 | 733 445 | 588 876 | 178 567 | 396 447 | 232 808 | 201 018 | 125 346 | 381 208 | 4 329 | 6 195 | 2 948 | 501 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MK Contact Person | Contact Person | 2024 | — | — |
TR Contact Person | Contact Person | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2025 | — | — | |
| Chairman | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Frost Retail Invest As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Maja Kristin Kirkevold | Contact Person | 0 companies |
| Torgeir Røstberg | Contact Person | 0 companies |
| Arnstein Granlie | Board of Directors | 0 companies |
| Martin Weston Røine | Board of Directors | 0 companies |
| Bjørn Henningsen | Board of Directors | 0 companies |
| Siri Leine Granlie | Board of Directors | 0 companies |
| Pål Bolstad | Board of Directors | 0 companies |
| Atle Johannes Hermansen | Board of Directors | 0 companies |
| Øystein Arnulf Landvik | Board of Directors | 0 companies |
| Lars Even Moe | Chairman | 0 companies |
| Karen Marie Vasli | Chairman | 0 companies |