| Revenue | NOK 833K | +78% |
| EBITDA | NOK -305K | +31% |
| Net profit | NOK 6M | -93% |
| Total assets | NOK 87,9M | -3% |
| Equity | NOK 76,6M | -11% |
| Employees | 0 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 947 | 2 354 | 1 703 | 2 045 | 1 838 | 1 839 | 2 091 | 2 375 | 0 | 0 | 20 | 0 | 80 | 727 | 240 | 468 | 833 |
| Staff expenses | −0 | −403 | −664 | −810 | −699 | −1 068 | −804 | −1 264 | −1 309 | −638 | −546 | −300 | −0 | −0 | −0 | −10 | −4 | −0 |
| EBITDA | 0 | −186 | 553 | 623 | 908 | 474 | 754 | 586 | 852 | −700 | −593 | −343 | −867 | −149 | 676 | 146 | −444 | −305 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −0 | −2 | −5 | −5 | −8 | −8 | −8 | −8 | −8 | −8 | −133 | −8 | −3 |
| EBIT | 0 | −186 | 553 | 623 | 908 | 474 | 752 | 581 | 847 | −708 | −600 | −351 | −874 | −157 | 669 | 13 | −452 | −308 |
| Net financials | 0 | 5 | −6 | −31 | −34 | −110 | −124 | 1 108 | 23 242 | 867 | −17 846 | 557 | 10 987 | 1 100 | 6 411 | 9 453 | 82 898 | 6 741 |
| Profit before tax | 0 | −181 | 547 | 593 | 873 | 363 | 628 | 1 689 | 24 089 | 159 | −18 446 | 206 | 10 113 | 943 | 7 079 | 9 467 | 82 446 | 6 433 |
| Tax | −0 | −61 | 154 | 174 | 301 | 59 | 169 | 154 | 228 | −5 | −0 | −0 | −0 | −0 | −0 | 1 | −24 | 459 |
| Net profit | 0 | −120 | 393 | 419 | 572 | 304 | 459 | 1 535 | 23 861 | 164 | −18 446 | 206 | 10 113 | 943 | 7 079 | 9 466 | 82 471 | 5 974 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | 256 | 570 | 2 373 | 2 439 | 3 900 | 4 124 | 3 636 | 26 876 | 24 665 | 6 214 | 5 678 | 15 885 | 13 177 | 16 584 | 20 561 | 90 855 | 87 864 |
| Equity | — | −20 | 133 | 237 | 523 | 626 | 1 131 | 2 543 | 23 875 | 24 039 | 5 593 | 5 099 | 14 801 | 8 305 | 8 251 | 17 717 | 86 206 | 76 578 |
| Long-term debt | 0 | 0 | 0 | 1 379 | 0 | 2 945 | 2 121 | 47 | 5 | 0 | 0 | 0 | 0 | 4 833 | 3 333 | 2 833 | 2 333 | 1 833 |
| Short-term debt | 0 | 276 | 438 | 757 | 506 | 329 | 873 | 1 046 | 2 996 | 626 | 621 | 579 | 1 084 | 39 | 5 000 | 11 | 2 315 | 9 452 |
| Total debt | 0 | 276 | 438 | 2 136 | 1 916 | 3 274 | 2 993 | 1 093 | 3 001 | 626 | 621 | 579 | 1 084 | 4 872 | 8 333 | 2 844 | 4 648 | 11 286 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TW Deputy Member | Deputy Member | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 10.0% | 10.0% | 2022 | |
| Individual | 2.5% | 2.5% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Trygve Werner Johansen | Deputy Member | 0 companies |
| Ben Werner Johansen | Board of Directors | 0 companies |
| Atle Werner Bie Johansen | Chairman | 0 companies |