| Revenue | NOK 550K | +573102% |
| EBITDA | NOK 36K | +171% |
| Net profit | NOK -18K | +66% |
| Total assets | NOK 1,9M | +361% |
| Equity | NOK -11K | -269% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2 431 | 1 166 | 1 012 | 1 064 | 869 | 699 | 441 | 726 | 365 | 611 | 383 | 276 | 181 | 328 | 154 | 55 | 0 | 550 |
| Staff expenses | −334 | −216 | −77 | −148 | −82 | −60 | −17 | −45 | −60 | −9 | −0 | −0 | −0 | −85 | −4 | −0 | −3 | −3 |
| EBITDA | 126 | −75 | −33 | 34 | 23 | −27 | −20 | 49 | −26 | 2 | 1 | 4 | 8 | 37 | −110 | −2 | −51 | 36 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | 126 | −75 | −33 | 34 | 23 | −27 | −20 | 49 | −26 | 2 | 1 | 4 | 8 | 37 | −110 | −2 | −51 | 36 |
| Net financials | 6 | 4 | 4 | 2 | 2 | 1 | 0 | 2 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | −36 | −2 | −54 |
| Profit before tax | 133 | −71 | −29 | 36 | 24 | −26 | −20 | 50 | −26 | 2 | 1 | 4 | 8 | 37 | −110 | −38 | −53 | −18 |
| Tax | 38 | −30 | −0 | 2 | 7 | −0 | −0 | 2 | −0 | −0 | −0 | −0 | 0 | 8 | −0 | −0 | −0 | −0 |
| Net profit | 95 | −40 | −29 | 33 | 18 | −26 | −20 | 48 | −26 | 2 | 1 | 4 | 7 | 29 | −110 | −38 | −53 | −18 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 651 | 869 | 720 | 726 | 620 | 525 | 313 | 432 | 388 | 400 | 306 | 341 | 383 | 375 | 106 | 65 | 413 | 1 905 |
| Equity | 219 | 165 | 136 | 170 | 187 | 161 | 141 | 190 | 164 | 166 | 167 | 171 | 179 | 208 | 98 | 60 | 7 | −11 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1 433 | 704 | 584 | 556 | 433 | 364 | 171 | 243 | 225 | 234 | 139 | 169 | 204 | 167 | 8 | 6 | 407 | 1 916 |
| Total debt | 1 433 | 704 | 584 | 556 | 433 | 364 | 171 | 243 | 225 | 234 | 139 | 169 | 204 | 167 | 8 | 6 | 407 | 1 916 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KV Deputy Member | Deputy Member | 2022 | — | — |
HW Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Master Holding As | Company | 75.0% | 75.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Knut Værnes | Deputy Member | 0 companies |
| Helge Westbye | Chief Executive Officer | 0 companies |
| Morten Halle | Board of Directors | 0 companies |