| Revenue | NOK 1,3M | +55% |
| EBITDA | NOK 870K | +125% |
| Net profit | NOK -2,8M | +3% |
| Total assets | NOK 69M | -1% |
| Equity | NOK 12,2M | -19% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 590 | 920 | 647 | 989 | 858 | 3 938 | 1 083 | 1 084 | 654 | 416 | 381 | 578 | 9 590 | 38 360 | 7 013 | 859 | 1 328 |
| Staff expenses | −249 | −0 | 2 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | −366 | −296 | 352 | 656 | −2 021 | 3 433 | 507 | 778 | 199 | −48 | −120 | −1 207 | 10 536 | 26 504 | −1 415 | 386 | 870 |
| Depreciation & amort. | −152 | −154 | −148 | −174 | −250 | −250 | −250 | −252 | −252 | −261 | −255 | −78 | −97 | −793 | −1 291 | −1 292 | −1 292 |
| EBIT | −518 | −450 | 204 | 482 | −2 271 | 3 183 | 257 | 526 | −53 | −309 | −376 | −1 285 | 10 439 | 25 712 | −2 706 | −906 | −422 |
| Net financials | −1 555 | 722 | −813 | −572 | −322 | −1 205 | −600 | −871 | −17 | −161 | −258 | −362 | −1 252 | −2 024 | −2 235 | −2 783 | −3 162 |
| Profit before tax | −2 073 | 272 | −610 | −89 | −2 592 | 1 978 | −342 | −346 | −70 | −471 | −633 | −1 647 | 9 188 | 23 688 | −4 941 | −3 689 | −3 584 |
| Tax | −319 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | 829 | 5 211 | −1 087 | −812 | −789 |
| Net profit | −1 754 | 272 | −610 | −89 | −2 592 | 1 978 | −342 | −346 | −70 | −471 | −633 | −1 647 | 8 359 | 18 477 | −3 854 | −2 877 | −2 796 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12 063 | 9 947 | 11 192 | 13 392 | 12 010 | 10 221 | 8 795 | 8 398 | 10 626 | 13 871 | 18 723 | 16 477 | 54 023 | 81 694 | 69 684 | 69 641 | 68 968 |
| Equity | −536 | −264 | −874 | −963 | −3 555 | −1 578 | −1 920 | −2 265 | −2 335 | −2 806 | −3 439 | −5 086 | 3 273 | 21 750 | 17 895 | 15 018 | 12 223 |
| Long-term debt | 12 308 | 10 083 | 12 042 | 0 | 15 411 | 11 765 | 10 675 | 10 512 | 9 933 | 7 060 | 12 413 | 12 903 | 42 160 | 56 567 | 51 624 | 52 231 | 53 042 |
| Short-term debt | 291 | 128 | 24 | 47 | 155 | 34 | 40 | 151 | 3 028 | 9 616 | 9 749 | 8 659 | 8 590 | 3 377 | 165 | 2 392 | 3 703 |
| Total debt | 12 599 | 10 211 | 12 066 | 14 355 | 15 566 | 11 799 | 10 715 | 10 663 | 12 961 | 16 677 | 22 162 | 21 563 | 50 750 | 59 944 | 51 789 | 54 622 | 56 745 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Deputy Member | Deputy Member | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2005 | — | — | |
| Board of Directors | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Eili Invest As | Company | 50.0% | 50.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Janne Manseth | Deputy Member | 0 companies |
| Sverre Søraa | Chairman | 0 companies |
| Linda Alice Myhre Larsen | Board of Directors | 0 companies |