| Revenue | NOK 5,8M | +54% |
| EBITDA | NOK 82K | -94% |
| Net profit | NOK -1,1M | -118% |
| Total assets | NOK 41M | -62% |
| Equity | NOK 37,9M | -3% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8 429 | 10 965 | 5 753 | 5 008 | 5 076 | 7 535 | 8 255 | 6 280 | 6 336 | 4 477 | 4 723 | 3 648 | 3 756 | 5 767 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | 5 525 | 4 106 | 2 869 | 591 | 1 874 | 3 805 | 4 554 | 3 372 | 1 824 | 2 986 | 3 113 | 334 | 1 448 | 82 |
| Depreciation & amort. | −2 381 | −3 128 | −3 240 | −2 362 | −2 362 | −1 396 | −1 419 | −1 459 | −1 539 | −1 693 | −1 692 | −1 619 | −1 551 | −1 732 |
| EBIT | 3 145 | 977 | −371 | −1 771 | −488 | 2 409 | 3 135 | 1 913 | 285 | 1 292 | 1 421 | −1 285 | −103 | −1 650 |
| Net financials | 3 007 | 13 860 | 6 446 | 21 164 | −44 007 | −24 340 | −29 897 | 2 377 | −2 387 | 12 712 | 22 125 | 109 326 | 6 286 | 195 |
| Profit before tax | 6 151 | 14 837 | 6 074 | 19 392 | −44 495 | −21 932 | −26 762 | 4 290 | −2 102 | 14 004 | 23 545 | 108 041 | 6 183 | −1 454 |
| Tax | 1 444 | −2 003 | 1 266 | 1 379 | 3 102 | 2 466 | 1 129 | 305 | −2 | 661 | 252 | 310 | −236 | −322 |
| Net profit | 4 707 | 16 841 | 4 809 | 18 014 | −47 597 | −24 398 | −27 891 | 3 985 | −2 100 | 13 343 | 23 293 | 107 731 | 6 419 | −1 132 |
| Item | 2008 | 2009 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 336 398 | 341 685 | 803 295 | 815 009 | 770 873 | 750 768 | 358 206 | 277 960 | 273 439 | 295 746 | 235 210 | 98 247 | 108 374 | 40 996 |
| Equity | 276 877 | 293 718 | 759 216 | 777 230 | 729 633 | 705 235 | 161 294 | 160 279 | 155 179 | 165 522 | 184 167 | 32 574 | 38 993 | 37 861 |
| Long-term debt | 51 833 | 42 500 | 29 167 | 25 833 | 32 500 | 29 167 | 191 323 | 110 428 | 110 745 | 109 902 | 45 184 | 0 | 0 | 0 |
| Short-term debt | 7 688 | 5 468 | 14 913 | 11 946 | 8 741 | 16 366 | 5 589 | 7 253 | 7 515 | 20 321 | 5 860 | 65 673 | 69 380 | 3 135 |
| Total debt | 59 521 | 47 968 | 44 079 | 37 779 | 41 241 | 45 533 | 196 912 | 117 681 | 118 261 | 130 224 | 51 043 | 65 673 | 69 380 | 3 135 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AS Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Frem Solutions As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Astrid Simone Møkster | Chief Executive Officer | 0 companies |
| Magnus Møkster | Board of Directors | 0 companies |
| Alf Møkster | Board of Directors | 0 companies |