| Revenue | NOK 237K | +11% |
| EBITDA | NOK -331K | -703% |
| Net profit | NOK -374K | -347% |
| Total assets | NOK 1,8M | +6% |
| Equity | NOK 1,3M | -23% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 197 | 159 | 163 | 229 | 160 | 187 | 99 | 196 | 176 | 187 | 334 | 333 | 243 | 291 | 266 | 208 | 213 | 237 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | 141 | −20 | 72 | −695 | −320 | −298 | −937 | −52 | −42 | 14 | −419 | −0 | −355 | 43 | −12 | −44 | −41 | −331 |
| Depreciation & amort. | −86 | −86 | −86 | −86 | −86 | −0 | −0 | −0 | −124 | −124 | −121 | −124 | −253 | −57 | −56 | −51 | −46 | −46 |
| EBIT | 55 | −106 | −14 | −781 | −406 | −298 | −937 | −52 | −166 | −110 | −540 | −124 | −608 | −15 | −68 | −95 | −87 | −377 |
| Net financials | 20 | 8 | 7 | 11 | 8 | −13 | −23 | −37 | 4 | 5 | 2 | 6 | 3 | −0 | 2 | 5 | 3 | 3 |
| Profit before tax | 76 | −98 | −7 | −771 | −398 | −311 | −960 | −89 | −162 | −106 | −539 | −118 | −606 | −15 | −65 | −90 | −84 | −374 |
| Tax | 21 | −28 | −2 | −216 | −111 | −65 | −259 | 42 | −6 | 10 | −83 | −26 | 924 | −0 | −0 | −0 | −0 | −0 |
| Net profit | 54 | −71 | −5 | −555 | −287 | −246 | −701 | −130 | −156 | −116 | −456 | −92 | −1 530 | −15 | −65 | −90 | −84 | −374 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4 145 | 3 947 | 3 948 | 3 530 | 3 462 | 3 568 | 3 698 | 3 646 | 3 617 | 3 458 | 3 133 | 3 558 | 1 976 | 1 954 | 1 861 | 1 774 | 1 660 | 1 765 |
| Equity | 3 636 | 3 566 | 3 561 | 3 006 | 2 719 | 2 473 | 1 772 | 1 642 | 1 486 | 1 370 | 915 | 3 423 | 1 893 | 1 878 | 1 813 | 1 722 | 1 639 | 1 265 |
| Long-term debt | 0 | 0 | 0 | 0 | 377 | 396 | 824 | 865 | 2 001 | 2 001 | 2 001 | 0 | 0 | 0 | 0 | 0 | 0 | 450 |
| Short-term debt | 32 | 4 | 10 | 147 | 366 | 699 | 1 102 | 1 139 | 131 | 86 | 217 | 135 | 83 | 76 | 48 | 51 | 21 | 50 |
| Total debt | 509 | 381 | 387 | 524 | 743 | 1 095 | 1 926 | 2 004 | 2 131 | 2 087 | 2 218 | 135 | 83 | 76 | 48 | 51 | 21 | 500 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TM Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Delfin Invest As | Company | 50.0% | 50.0% | 2024 |
Kaston As | Company | 50.0% | 50.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Terje Mork | Chief Executive Officer | 0 companies |
| Terje Teige | Board of Directors | 0 companies |
| Alexander Teige | Board of Directors | 0 companies |