| Revenue | NOK 45K | +0% |
| EBITDA | NOK -362K | -55% |
| Net profit | NOK 828K | +253% |
| Total assets | NOK 12,4M | -13% |
| Equity | NOK 9,8M | +9% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 98 | 338 | 426 | 411 | 353 | 387 | 138 | 174 | 180 | 0 | 45 | 45 | 45 | 45 | 45 | 45 |
| Staff expenses | −0 | −165 | −159 | −159 | −146 | −146 | −159 | −171 | −172 | −1 | −1 | −1 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | 0 | −951 | −1 133 | −819 | −865 | −566 | −524 | −704 | −710 | −499 | −203 | −152 | −158 | −144 | −273 | −234 | −362 |
| Depreciation & amort. | −0 | −20 | −20 | −20 | −20 | −3 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | 0 | −971 | −1 153 | −839 | −885 | −569 | −524 | −704 | −710 | −499 | −203 | −152 | −158 | −144 | −273 | −234 | −362 |
| Net financials | −106 215 | 14 394 | 21 182 | −23 485 | 10 237 | 29 834 | −11 020 | 7 207 | −3 670 | 173 | 184 | −1 488 | −383 | 7 983 | −802 | −309 | 1 191 |
| Profit before tax | −107 815 | 13 423 | 20 029 | −24 324 | 9 352 | 29 265 | −11 544 | 6 503 | −4 379 | −325 | −20 | −1 640 | −541 | 7 839 | −1 075 | −543 | 828 |
| Tax | −0 | −7 483 | 1 943 | −1 839 | 2 412 | 6 022 | 3 401 | −228 | −14 830 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | −107 815 | 20 906 | 18 087 | −22 485 | 6 940 | 23 243 | −14 945 | 6 731 | 10 451 | −325 | −20 | −1 640 | −541 | 7 839 | −1 075 | −543 | 828 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 141 095 | 151 180 | 166 930 | 139 584 | 138 357 | 158 001 | 129 996 | 116 530 | 30 045 | 19 716 | 15 783 | 21 681 | 16 362 | 19 176 | 16 983 | 14 234 | 12 374 |
| Equity | 120 843 | 141 749 | 139 061 | 112 319 | 103 559 | 109 385 | 94 440 | 93 575 | 2 355 | 2 030 | 2 011 | 4 694 | 4 154 | 11 993 | 10 918 | 8 983 | 9 811 |
| Long-term debt | −244 | −99 | −32 | 0 | 5 949 | 11 971 | 15 372 | 14 830 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 12 733 | 9 332 | 14 242 | 23 718 | 28 849 | 36 645 | 20 184 | 8 125 | 27 689 | 17 685 | 13 772 | 16 987 | 12 208 | 7 183 | 6 065 | 5 251 | 2 562 |
| Total debt | 20 008 | 9 332 | 27 837 | 27 266 | 34 798 | 48 616 | 35 556 | 22 955 | 27 689 | 17 685 | 13 772 | 16 987 | 12 208 | 7 183 | 6 065 | 5 251 | 2 562 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CM Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 17.5% | 17.5% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Cathrine Mellbye Schultz | Chief Executive Officer | 0 companies |
| Arild Schultz | Board of Directors | 0 companies |
| Nils Herman Schultz | Board of Directors | 0 companies |