| Revenue | NOK 531K | +53% |
| EBITDA | NOK -6K | +92% |
| Net profit | NOK 1,8M | -67% |
| Total assets | NOK 13,7M | +7% |
| Equity | NOK 10M | +8% |
| Employees | 0 | — |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 889 | 4 023 | 2 722 | 1 827 | 3 739 | 5 835 | 957 | 722 | 618 | 482 | 497 | 636 | 2 962 | 281 | 347 | 531 |
| Staff expenses | −436 | −491 | −481 | −28 | −0 | −0 | −10 | −24 | −17 | −0 | −0 | −48 | −0 | −2 | −0 | −2 |
| EBITDA | 136 | 1 914 | −198 | 1 108 | 3 284 | 4 582 | 270 | 99 | 21 | −356 | 342 | −71 | 2 475 | −11 | −82 | −6 |
| Depreciation & amort. | −80 | −80 | −94 | −112 | −57 | −0 | −95 | −128 | −154 | −197 | −40 | −14 | −7 | −120 | −0 | −0 |
| EBIT | 56 | 1 834 | −292 | 996 | 3 228 | 4 582 | 175 | −29 | −132 | −553 | 302 | −86 | 2 467 | −131 | −82 | −6 |
| Net financials | −3 113 | −1 785 | −2 002 | −345 | −2 104 | 1 345 | −13 | 5 859 | 1 071 | 3 321 | −138 | 2 500 | −1 520 | 323 | 5 398 | 1 456 |
| Profit before tax | −3 058 | 49 | −2 294 | 651 | 1 123 | 5 927 | 162 | 5 830 | 939 | 2 768 | 164 | 2 415 | 948 | 191 | 5 316 | 1 450 |
| Tax | −142 | 306 | −230 | 261 | 824 | 1 222 | −16 | −13 | 14 | −80 | 679 | 377 | 481 | −329 | −72 | −345 |
| Net profit | −2 916 | −257 | −2 064 | 390 | 300 | 4 705 | 179 | 5 843 | 925 | 2 847 | −515 | 2 038 | 467 | 520 | 5 388 | 1 795 |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 23 308 | 20 312 | 12 013 | 9 933 | 8 160 | 16 286 | 15 976 | 20 084 | 21 822 | 19 063 | 18 337 | 20 782 | 12 980 | 13 595 | 12 766 | 13 661 |
| Equity | 5 977 | 5 720 | 3 356 | 3 746 | 3 537 | 8 242 | 8 421 | 11 414 | 12 339 | 11 187 | 7 671 | 7 137 | 5 498 | 5 668 | 9 235 | 9 962 |
| Long-term debt | 0 | 0 | 0 | 5 118 | 4 086 | 3 787 | 4 770 | 4 587 | 4 299 | 3 975 | 7 421 | 11 635 | 4 735 | 4 298 | 4 103 | 3 658 |
| Short-term debt | 5 700 | 2 745 | 1 205 | 1 069 | 536 | 4 256 | 2 785 | 4 083 | 5 183 | 3 901 | 3 245 | 2 010 | 2 748 | 3 629 | −572 | 41 |
| Total debt | 17 331 | 14 592 | 8 657 | 6 187 | 4 622 | 8 044 | 7 555 | 8 669 | 9 482 | 7 876 | 10 666 | 13 645 | 7 482 | 7 927 | 3 531 | 3 699 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SF Deputy Member | Deputy Member | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Snorre Finanger | Deputy Member | 0 companies |
| Peter Mollø-Christensen Knudsen | Chairman | 0 companies |