| Revenue | NOK 37,7M | -47% |
| EBITDA | NOK -24,6M | -477% |
| Net profit | NOK -33,3M | -231% |
| Total assets | NOK 922,3M | -7% |
| Equity | NOK 691,4M | +0% |
| Employees | 5 | — |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 107 801 | 92 091 | 36 964 | 28 376 | 0 | 58 191 | 0 | 0 | 5 862 | 10 497 | 4 636 | 6 069 | 37 148 | 67 555 | 70 896 | 37 664 |
| Staff expenses | −79 265 | −46 671 | −1 931 | −1 201 | −0 | −4 730 | −3 409 | −0 | −17 215 | −21 040 | −16 711 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | −23 563 | −29 023 | −27 716 | −25 994 | 0 | −6 646 | −7 337 | 0 | −46 749 | −24 572 | −18 256 | −22 399 | −84 337 | −41 703 | 6 528 | −24 600 |
| Depreciation & amort. | −12 415 | −33 347 | −7 252 | −8 107 | −0 | −7 299 | −0 | −0 | −35 | −262 891 | −145 395 | −30 | −6 | −8 494 | −11 029 | −3 583 |
| EBIT | −35 978 | −62 370 | −34 968 | −34 101 | 0 | −13 945 | −7 337 | 0 | −46 784 | −287 463 | −163 651 | −22 429 | −84 343 | −50 197 | −4 501 | −28 183 |
| Net financials | −993 | 3 451 | 13 412 | −37 796 | 0 | 10 956 | −14 645 | 0 | 37 582 | 313 198 | 32 049 | 14 389 | 61 007 | 2 213 | −8 085 | −2 467 |
| Profit before tax | −36 971 | −58 919 | −21 556 | −71 897 | 0 | −2 989 | −21 982 | 0 | −9 202 | 25 735 | −131 602 | −8 040 | −23 336 | −47 984 | −12 586 | −30 650 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −664 | 6 711 | 18 | −0 | −0 | −0 | −0 | −0 |
| Net profit | −36 971 | −58 919 | −21 556 | −71 897 | 0 | −2 989 | −21 982 | 0 | −8 538 | 19 024 | −131 620 | −8 361 | −21 452 | −47 984 | −10 074 | −33 303 |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 212 249 | 157 489 | 124 048 | 100 766 | — | 73 639 | 37 927 | — | 599 016 | 656 069 | 529 130 | 830 156 | 998 477 | 1 016 497 | 993 852 | 922 348 |
| Equity | 172 222 | 118 130 | 98 044 | 45 218 | — | 58 762 | 36 779 | — | 511 419 | 571 974 | 453 866 | 557 258 | 653 491 | 688 878 | 692 627 | 691 411 |
| Long-term debt | 4 522 | −1 123 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 859 | 4 859 | 96 934 | 90 264 | 93 225 | 143 387 | 121 511 |
| Short-term debt | 32 174 | 34 996 | 20 522 | 55 548 | 0 | 4 708 | 1 148 | 0 | 87 598 | 79 236 | 70 407 | 175 965 | 254 722 | 234 394 | 157 838 | 109 426 |
| Total debt | 36 696 | 33 873 | 20 522 | 55 548 | 0 | 4 708 | 1 148 | 0 | 87 598 | 84 095 | 75 266 | 272 899 | 344 986 | 327 619 | 301 225 | 230 937 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
JH Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
OM Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
BA Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
DO Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
JH Deputy Member | Deputy Member | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2026 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Datum As | Company | 18.3% | 18.3% | 2024 |
Karbon Invest As | Company | 13.8% | 13.8% | 2024 |
| Individual | 11.0% | 11.0% | 2022 | |
Valset Invest As | Company | 7.3% | 7.3% | 2024 |
Swedbank Ab | Company | 7.3% | 7.3% | 2024 |
DNB BANK ASA | Company | 4.8% | 4.8% | 2022 |
Camiko As | Company | 3.1% | 3.1% | 2024 |
As Clipper | Company | 2.5% | 2.5% | 2024 |
Steenco As | Company | 2.5% | 2.5% | 2024 |
Cipriano As | Company | 2.2% | 2.2% | 2024 |
Specter Invest As | Company | 1.9% | 1.9% | 2024 |
| Individual | 1.9% | 1.9% | 2022 | |
Verdipapirfondet Dnb Smb | Company | 1.8% | 1.8% | 2024 |
| Individual | 1.4% | 1.4% | 2022 | |
Saxo Bank A/S | Company | 1.4% | 1.4% | 2024 |
Gimle Invest As | Company | 1.2% | 1.2% | 2024 |
Sbakkejord As | Company | 1.1% | 1.1% | 2024 |
Dnb Bank Asa | Company | 1.1% | 1.1% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Lindrup Meier | Chief Executive Officer | 0 companies |
| Jens Haviken | Chief Executive Officer | 0 companies |
| Ole Marius Drefvelin | Chief Executive Officer | 0 companies |
| Børge Astrup | Chief Executive Officer | 0 companies |
| David Oscar Landerborn | Chief Executive Officer | 0 companies |
| Jan Haudemann-Andersen | Deputy Member | 0 companies |
| Michael Grant Jacobs | Chairman | 0 companies |
| Jens Rugseth | Board of Directors | 0 companies |
| Melissa Ann Mulholland | Board of Directors | 0 companies |
| Arild Hustad | Chairman | 0 companies |
| Monica Beate Tvedt | Board of Directors | 0 companies |
| Harald Arnet | Board of Directors | 0 companies |
| Anders Brandt | Board of Directors | 0 companies |
| Ingrid Elvira Leisner | Board of Directors | 0 companies |