| Revenue | NOK 452K | +6% |
| EBITDA | NOK 203K | -23% |
| Net profit | NOK 172K | -16% |
| Total assets | NOK 1,4M | +13% |
| Equity | NOK 1,1M | -4% |
| Employees | 0 | — |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 316 | 324 | 295 | 300 | 333 | 373 | 358 | 285 | 271 | 482 | 381 | 426 | 440 | 355 | 427 | 452 |
| Staff expenses | −40 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | −36 | 54 | 80 | 135 | 148 | 124 | 130 | −51 | 72 | 308 | 238 | 326 | 358 | 231 | 263 | 203 |
| Depreciation & amort. | −12 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | −48 | 54 | 80 | 135 | 148 | 124 | 130 | −51 | 72 | 308 | 238 | 326 | 358 | 231 | 263 | 203 |
| Net financials | −15 | −26 | −28 | −29 | −28 | −24 | −24 | −22 | −8 | 0 | 0 | −0 | 0 | −0 | 1 | 18 |
| Profit before tax | −63 | 28 | 52 | 106 | 120 | 99 | 107 | −74 | 65 | 308 | 238 | 326 | 358 | 231 | 264 | 221 |
| Tax | −17 | 152 | 15 | 30 | 34 | 27 | 29 | −0 | −0 | 69 | 9 | 72 | 79 | 51 | 58 | 49 |
| Net profit | −46 | −124 | 38 | 76 | 86 | 73 | 78 | −74 | 65 | 239 | 228 | 254 | 279 | 180 | 206 | 172 |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 741 | 1 270 | 1 201 | 1 139 | 1 085 | 1 035 | 1 085 | 986 | 1 024 | 1 082 | 1 052 | 1 135 | 1 272 | 1 026 | 1 236 | 1 398 |
| Equity | 1 194 | 452 | 597 | 574 | 560 | 632 | 710 | 636 | 456 | 465 | 499 | 498 | 777 | 957 | 1 163 | 1 122 |
| Long-term debt | 0 | 0 | 0 | 415 | 390 | 365 | 340 | 315 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 354 | 164 | 151 | 136 | 38 | 36 | 36 | 568 | 617 | 553 | 637 | 495 | 68 | 73 | 276 |
| Total debt | 547 | 818 | 603 | 566 | 526 | 403 | 375 | 350 | 568 | 617 | 553 | 637 | 495 | 68 | 73 | 276 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Ps Invest As | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Stian Magelssen | Chief Executive Officer | 0 companies |
| Joackim Andreas Hallum | Board of Directors | 0 companies |