| Revenue | NOK 164K | -9% |
| EBITDA | NOK 131K | +160% |
| Net profit | NOK 66K | +125% |
| Total assets | NOK 507K | -16% |
| Equity | NOK 40K | +258% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2011 | 2012 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 708 | 564 | 33 | 18 | 108 | 43 | 107 | 5 | 5 | 592 | 718 | 785 | 482 | 180 | 164 |
| Staff expenses | −1 188 | −344 | −151 | −0 | −25 | −30 | −0 | −0 | −8 | −254 | −579 | −609 | −152 | −0 | −7 |
| EBITDA | 111 | 74 | −153 | −23 | 43 | −13 | 77 | −11 | −25 | 10 | −149 | 133 | −0 | −220 | 131 |
| Depreciation & amort. | −51 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −17 | −17 | −17 | −17 |
| EBIT | 59 | 74 | −153 | −23 | 43 | −13 | 77 | −11 | −25 | 10 | −149 | 117 | −17 | −236 | 114 |
| Net financials | 55 | −44 | −44 | 27 | −94 | −97 | −5 | 0 | 0 | 0 | 0 | 0 | 683 | −30 | −48 |
| Profit before tax | 115 | 30 | −197 | 4 | −51 | −110 | 72 | −11 | −25 | 10 | −149 | 117 | 665 | −266 | 66 |
| Tax | −1 | 9 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | 116 | 21 | −197 | 4 | −51 | −110 | 72 | −11 | −25 | 10 | −149 | 117 | 665 | −266 | 66 |
| Item | 2008 | 2009 | 2011 | 2012 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 037 | 1 525 | 1 240 | 1 289 | 1 149 | 1 001 | 1 002 | 869 | 874 | 1 041 | 1 042 | 1 594 | 605 | 607 | 507 |
| Equity | 237 | 258 | −502 | −197 | −223 | −333 | −261 | −272 | −297 | −288 | −541 | −425 | 241 | −26 | 40 |
| Long-term debt | 494 | 1 045 | 1 631 | 1 463 | 1 341 | 1 323 | 1 256 | 1 133 | 1 159 | 993 | 1 504 | 1 616 | 274 | 429 | 387 |
| Short-term debt | 306 | 221 | 110 | 23 | 31 | 12 | 8 | 8 | 12 | 335 | 79 | 403 | 91 | 203 | 80 |
| Total debt | 800 | 1 267 | 1 741 | 1 487 | 1 372 | 1 335 | 1 263 | 1 141 | 1 172 | 1 328 | 1 583 | 2 019 | 365 | 633 | 466 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
MA Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
TW Deputy Member | Deputy Member | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 6.3% | 6.3% | 2022 | |
| Individual | 6.3% | 6.3% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Mona Sjulsen | Chief Executive Officer | 0 companies |
| Mona Amalie Sjulsen | Chief Executive Officer | 0 companies |
| Tommy Wester | Deputy Member | 0 companies |
| Knut Arild Rønning | Chairman | 0 companies |