| Revenue | NOK 141K | — |
| EBITDA | NOK -2,3M | -3% |
| Net profit | NOK 11,6M | +38% |
| Total assets | NOK 21,4M | -19% |
| Equity | NOK 16,5M | +241% |
| Employees | 1 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 82 | 107 | 426 | 163 | 34 | 0 | 0 | 0 | 109 | 28 | 0 | 0 | 0 | 0 | 0 | 0 | 141 |
| Staff expenses | −1 | −1 | −1 | −1 | −1 | −1 | −281 | −892 | −1 341 | −1 410 | −1 913 | −1 865 | −1 365 | −207 | −476 | −715 | −730 |
| EBITDA | 36 | 53 | 370 | 87 | −164 | −105 | −446 | −1 447 | −1 812 | −1 678 | −2 128 | −2 136 | −1 699 | −1 495 | −2 198 | −2 273 | −2 349 |
| Depreciation & amort. | −22 | −22 | −22 | −22 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | 14 | 31 | 348 | 66 | −164 | −105 | −446 | −1 447 | −1 812 | −1 678 | −2 128 | −2 136 | −1 699 | −1 495 | −2 198 | −2 273 | −2 349 |
| Net financials | 118 | 455 | 311 | 2 394 | 1 483 | 1 814 | 2 272 | 3 891 | 1 822 | −757 | 8 488 | 14 045 | 13 970 | −9 563 | −5 240 | 10 712 | 13 997 |
| Profit before tax | 132 | 487 | 659 | 2 459 | 1 319 | 1 709 | 1 826 | 2 443 | 10 | −2 436 | 6 360 | 11 909 | 12 271 | −11 059 | −7 438 | 8 439 | 11 649 |
| Tax | −0 | −0 | −0 | 29 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | 132 | 487 | 659 | 2 430 | 1 319 | 1 709 | 1 826 | 2 443 | 10 | −2 436 | 6 360 | 11 909 | 12 271 | −11 059 | −7 438 | 8 439 | 11 649 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13 275 | 14 929 | 17 492 | 19 414 | 13 590 | 16 957 | 17 768 | 18 785 | 20 549 | 31 926 | 39 115 | 32 601 | 40 871 | 31 263 | 26 774 | 26 341 | 21 420 |
| Equity | 11 928 | 12 415 | 13 074 | 9 488 | 10 807 | 12 516 | 14 342 | 16 786 | 16 796 | 14 360 | 10 720 | 17 629 | 29 901 | 18 842 | 11 404 | 4 843 | 16 491 |
| Long-term debt | 992 | 2 309 | 1 912 | 1 633 | 1 281 | 1 164 | 963 | 737 | 0 | 181 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 355 | 206 | 2 506 | 8 293 | 1 502 | 3 277 | 2 463 | 1 263 | 3 320 | 17 384 | 28 394 | 14 972 | 10 971 | 12 421 | 15 370 | 21 499 | 4 929 |
| Total debt | 1 347 | 2 514 | 4 418 | 9 926 | 2 783 | 4 441 | 3 426 | 2 000 | 3 753 | 17 565 | 28 394 | 14 972 | 10 971 | 12 421 | 15 370 | 21 499 | 4 929 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FO Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Kalamaris Invest As | Company | 92.8% | 92.8% | 2022 |
| Individual | 6.1% | 6.1% | 2022 | |
Eddie Flatmo Rekdal As | Company | 1.1% | 1.1% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Fred Olav Flatmo Johannessen | Chief Executive Officer | 0 companies |
| Eddie Flatmo Rekdal | Board of Directors | 0 companies |
| Tarjei Flatmo Janbu | Board of Directors | 0 companies |