| Revenue | NOK 155K | — |
| EBITDA | NOK 128K | +986% |
| Net profit | NOK 47K | +428% |
| Total assets | NOK 2,9M | +50% |
| Equity | NOK 118K | +109% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 95 | 60 | 60 | 5 935 | 0 | 0 | 1 900 | 1 850 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 155 |
| Staff expenses | −3 | −128 | −0 | −331 | −103 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −10 |
| EBITDA | −60 | −413 | −73 | −44 | −205 | −192 | −101 | 349 | 0 | −6 | −15 | −12 | −10 | −13 | −10 | −14 | 128 |
| Depreciation & amort. | −4 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | −65 | −413 | −73 | −44 | −205 | −192 | −101 | 349 | 0 | −6 | −15 | −12 | −10 | −13 | −10 | −14 | 128 |
| Net financials | −139 | −365 | −523 | −260 | −246 | −280 | −98 | −27 | −0 | 0 | −589 | −70 | −70 | −57 | 0 | 0 | −81 |
| Profit before tax | −204 | −778 | −596 | −304 | −451 | −472 | −199 | 322 | −0 | −6 | −604 | −82 | −80 | −70 | −10 | −14 | 47 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | −204 | −778 | −596 | −304 | −451 | −472 | −199 | 322 | −0 | −6 | −604 | −82 | −80 | −70 | −10 | −14 | 47 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7 578 | 8 847 | 10 844 | 4 240 | 4 511 | 4 473 | 2 622 | 1 196 | 1 196 | 1 196 | 1 196 | 1 196 | 1 196 | 1 196 | 1 196 | 1 925 | 2 886 |
| Equity | −152 | −930 | — | −1 830 | −2 281 | −873 | −834 | −512 | −512 | −517 | −1 122 | −1 204 | −1 284 | −1 354 | −1 363 | −1 378 | 118 |
| Long-term debt | 3 806 | 6 045 | 8 856 | 5 632 | 6 427 | 4 903 | 3 369 | 1 677 | 1 677 | 1 682 | 2 287 | 2 369 | 2 449 | 2 519 | 2 527 | 2 527 | 0 |
| Short-term debt | 3 924 | 3 732 | 3 514 | 438 | 365 | 443 | 87 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 32 | 775 | 2 768 |
| Total debt | 7 730 | 9 777 | 12 370 | 6 070 | 6 792 | 5 346 | 3 456 | 1 708 | 1 708 | 1 713 | 2 318 | 2 400 | 2 480 | 2 550 | 2 560 | 3 303 | 2 768 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NM Deputy Member | Deputy Member | 2023 | — | — |
LH Deputy Member | Deputy Member | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
The Company As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Nawal Merrouche | Deputy Member | 0 companies |
| Ludvig Hope Faye | Deputy Member | 0 companies |
| Tore Gunnar Faye | Chairman | 0 companies |
| Sven Erik Faye | Board of Directors | 0 companies |
| Jan Kåre Risbakken | Chairman | 0 companies |