| Revenue | NOK 835K | +10% |
| EBITDA | NOK 835K | +173% |
| Net profit | NOK -147K | +28% |
| Total assets | NOK 4,9M | -4% |
| Equity | NOK 95K | -61% |
| Employees | 0 | — |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 749 | 770 | 1 336 | 1 531 | 584 | 1 736 | 434 | 455 | 511 | 560 | 675 | 738 | 732 | 761 | 835 |
| Staff expenses | −7 | −0 | −0 | −25 | 2 | −0 | −47 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | 534 | 568 | 1 100 | 1 023 | 93 | 1 384 | 212 | 300 | 306 | 373 | 393 | 444 | 367 | 305 | 835 |
| Depreciation & amort. | −217 | −217 | −201 | −167 | −167 | −144 | −129 | −129 | −129 | −147 | −183 | −183 | −183 | −183 | −607 |
| EBIT | 317 | 351 | 899 | 855 | −74 | 1 239 | 83 | 171 | 176 | 226 | 210 | 261 | 184 | 122 | 228 |
| Net financials | −377 | −375 | −365 | −331 | −286 | −264 | −195 | −188 | −180 | −192 | −224 | −192 | −228 | −323 | −357 |
| Profit before tax | −60 | −24 | 534 | 524 | −360 | 975 | −112 | −17 | −4 | 34 | −13 | 69 | −44 | −201 | −129 |
| Tax | 2 | 96 | 98 | 88 | −0 | 36 | 46 | 54 | 55 | 60 | 59 | 68 | 41 | 4 | 19 |
| Net profit | −62 | −120 | 436 | 436 | −360 | 940 | −158 | −72 | −58 | −26 | −73 | 1 | −85 | −205 | −147 |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7 761 | 7 553 | 7 874 | 6 120 | 5 569 | 5 424 | 4 746 | 4 370 | 4 138 | 5 349 | 5 629 | 5 490 | 5 284 | 5 122 | 4 911 |
| Equity | 279 | 159 | 595 | 831 | 471 | 1 410 | 752 | 681 | 622 | 597 | 524 | 532 | 447 | 242 | 95 |
| Long-term debt | 7 426 | 7 251 | 7 142 | 5 142 | 5 050 | 0 | 3 766 | 3 584 | 3 424 | 4 586 | 4 890 | 4 814 | 4 596 | 4 478 | 4 646 |
| Short-term debt | 56 | 143 | 138 | 147 | 48 | 4 014 | 227 | 105 | 92 | 167 | 214 | 145 | 242 | 402 | 170 |
| Total debt | 7 482 | 7 394 | 7 280 | 5 289 | 5 098 | 4 014 | 3 994 | 3 689 | 3 516 | 4 753 | 5 105 | 4 959 | 4 837 | 4 880 | 4 816 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OH Deputy Member | Deputy Member | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 20.0% | 20.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Oddny Hilbjørg Rystad | Deputy Member | 0 companies |
| Trond Handberg | Chairman | 0 companies |