| Revenue | NOK 0 | — |
| EBITDA | NOK -380K | -440% |
| Net profit | NOK -46K | -1099% |
| Total assets | NOK 23,8M | +0% |
| Equity | NOK 623K | -31% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 159 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100 | 0 | 0 | 0 | 0 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | −44 | 119 | −35 | −48 | −31 | −77 | −50 | −25 | −31 | −122 | −54 | −96 | −1 246 | −44 | −66 | −70 | −380 |
| Depreciation & amort. | −35 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | −79 | 119 | −35 | −48 | −31 | −77 | −50 | −25 | −31 | −122 | −54 | −96 | −1 246 | −44 | −66 | −70 | −380 |
| Net financials | 464 | 1 213 | 922 | 1 091 | 954 | −276 | 46 | 973 | 17 434 | 260 | 12 065 | −18 612 | −4 000 | −4 500 | −1 569 | 67 | 400 |
| Profit before tax | 385 | 1 333 | 888 | 1 043 | 923 | −353 | −4 | 948 | 17 404 | 138 | 12 011 | −18 709 | −5 246 | −4 544 | −1 635 | −4 | 20 |
| Tax | 25 | 350 | 236 | 220 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | 7 | −0 | 66 |
| Net profit | 360 | 982 | 652 | 823 | 722 | −353 | −4 | 948 | 17 404 | 138 | 12 011 | −18 709 | −5 246 | −4 544 | −1 642 | −4 | −46 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 21 302 | 23 823 | 23 639 | 24 190 | 24 843 | 23 772 | 25 963 | 27 018 | 40 712 | 40 489 | 50 539 | 31 805 | 31 548 | 26 521 | 24 768 | 23 761 | 23 791 |
| Equity | 2 195 | 3 178 | 3 829 | 4 653 | 4 177 | 3 823 | 3 819 | 4 767 | 19 396 | 19 534 | 31 545 | 12 837 | 7 591 | 2 547 | 906 | 902 | 623 |
| Long-term debt | 0 | 0 | 0 | 0 | 20 450 | 19 925 | 22 115 | 22 215 | 20 491 | 20 818 | 18 852 | 18 852 | 23 852 | 23 852 | 23 852 | 0 | 0 |
| Short-term debt | 19 107 | 20 646 | 19 810 | 19 537 | 216 | 24 | 29 | 36 | 825 | 137 | 141 | 116 | 104 | 122 | 10 | 22 859 | 23 168 |
| Total debt | 19 107 | 20 646 | 19 810 | 19 537 | 20 666 | 19 949 | 22 144 | 22 251 | 21 316 | 20 955 | 18 993 | 18 968 | 23 957 | 23 974 | 23 862 | 22 859 | 23 168 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Chief Executive Officer | Chief Executive Officer | 2006 | — | — |
ØS Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Solusinet As | Company | 39.9% | 39.9% | 2024 |
Camaca As | Company | 39.9% | 39.9% | 2024 |
Fms Holding As | Company | 20.3% | 20.3% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Sverre Mørch | Chief Executive Officer | 0 companies |
| Øystein Selen | Chief Executive Officer | 0 companies |
| Claus Refsum Flinder | Board of Directors | 0 companies |