| Revenue | NOK 0 | — |
| EBITDA | NOK -35K | +2% |
| Net profit | NOK 126K | -80% |
| Total assets | NOK 2,6M | +6% |
| Equity | NOK 2,5M | +5% |
| Employees | 0 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | 0 | −18 | −21 | −24 | −8 | −11 | −12 | −16 | −16 | −17 | −18 | −18 | −20 | −20 | −33 | −33 | −30 | −36 | −35 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | 0 | −18 | −21 | −24 | −8 | −11 | −12 | −16 | −16 | −17 | −18 | −18 | −20 | −20 | −33 | −33 | −30 | −36 | −35 |
| Net financials | 0 | −375 | 482 | 535 | 76 | 58 | 195 | 132 | 72 | 28 | 74 | 18 | 97 | −511 | 33 | 230 | −1 064 | 668 | 162 |
| Profit before tax | 0 | −393 | 461 | 511 | 68 | 47 | 183 | 116 | 57 | 10 | 57 | −0 | 77 | −531 | −0 | 197 | −1 094 | 632 | 126 |
| Tax | −0 | −1 | 4 | 6 | 28 | 19 | 22 | 22 | 12 | 6 | 1 | −1 | −3 | −8 | −0 | −0 | −0 | −0 | −0 |
| Net profit | 0 | −392 | 457 | 506 | 40 | 27 | 161 | 94 | 45 | 4 | 56 | 1 | 80 | −523 | −0 | 197 | −1 094 | 632 | 126 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | 3 408 | 3 863 | 4 366 | 3 674 | 3 180 | 3 332 | 3 416 | 3 444 | 2 235 | 2 281 | 2 277 | 2 352 | 2 683 | 2 683 | 2 880 | 2 094 | 2 417 | 2 550 |
| Equity | — | 2 576 | 3 032 | 3 538 | 3 078 | 3 105 | 3 266 | 3 360 | 2 204 | 2 209 | 2 265 | 2 266 | 2 346 | 2 683 | 2 683 | 2 880 | 1 785 | 2 417 | 2 544 |
| Long-term debt | 0 | 108 | 86 | 69 | 55 | 44 | 34 | 27 | 20 | 16 | 16 | 9 | 6 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 724 | 744 | 760 | 541 | 30 | 32 | 29 | 1 219 | 11 | 0 | 2 | 0 | 0 | 0 | 0 | 308 | 0 | 7 |
| Total debt | 0 | 832 | 831 | 829 | 597 | 74 | 66 | 56 | 1 239 | 26 | 16 | 11 | 6 | 0 | 0 | 0 | 308 | 0 | 7 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PR Chief Executive Officer | Chief Executive Officer | 2006 | — | — |
HW Deputy Member | Deputy Member | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Alth Invest As | Company | 27.8% | 27.8% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Per Raustøl | Chief Executive Officer | 0 companies |
| Harald Willumsen | Deputy Member | 0 companies |
| Tiny Løvic | Board of Directors | 0 companies |