| Revenue | NOK 1,9M | -80% |
| EBITDA | NOK -38,2M | -156% |
| Net profit | NOK -28,3M | -243% |
| Total assets | NOK 395,5M | -6% |
| Equity | NOK 253,1M | -9% |
| Employees | 6 | — |
| Item | 2008 | 2009 | 2010 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2 391 885 | 1 992 247 | 19 983 | 1 109 442 | 0 | 0 | 230 471 | 44 835 | 43 550 | 63 806 | 73 861 | 92 499 | 45 109 | 5 663 510 | 9 617 | 1 931 |
| Staff expenses | −163 691 | −191 648 | −8 419 | −12 361 | −0 | −0 | −28 912 | −25 870 | −26 788 | −31 787 | −33 561 | −36 778 | −24 318 | −10 569 249 | −11 502 | −22 112 |
| EBITDA | 106 370 | 70 600 | 461 | 88 364 | 0 | 0 | 311 | −59 | −4 624 | 5 294 | −27 997 | 22 376 | −2 593 | −25 186 369 | −14 924 | −38 162 |
| Depreciation & amort. | −18 081 | −12 182 | −775 | −806 | −0 | −0 | −0 | −725 | −538 | −542 | −772 | −745 | −837 | −186 020 | −48 | −85 |
| EBIT | 88 289 | 58 418 | −314 | 87 557 | 0 | 0 | 311 | −783 | −5 162 | 4 752 | −28 769 | 21 630 | −3 430 | −25 372 389 | −14 972 | −38 247 |
| Net financials | −543 | −3 374 | −6 153 | 525 | 0 | 0 | −40 975 | −103 661 | −8 073 | −4 225 | −31 470 | −8 726 | 270 371 | 129 202 810 | 31 571 | 3 113 |
| Profit before tax | 87 745 | 55 044 | −6 467 | 88 083 | 0 | 0 | −40 664 | −104 445 | −13 235 | 526 | −60 239 | 12 905 | 266 940 | 103 830 421 | 16 599 | −35 134 |
| Tax | 25 183 | 18 403 | −442 | 25 074 | −0 | −0 | −1 204 | −3 031 | −614 | 1 503 | 1 486 | −0 | 3 641 | −0 | −3 267 | −6 787 |
| Net profit | 62 407 | 36 640 | −6 025 | 63 008 | 0 | 0 | −39 460 | −101 413 | −12 621 | −976 | −61 725 | 12 905 | 263 299 | 110 320 480 | 19 865 | −28 347 |
| Item | 2008 | 2009 | 2010 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2 140 686 | 55 688 | 76 465 | 988 037 | — | — | 464 217 | 401 607 | 349 743 | 315 663 | 268 081 | 248 759 | 162 558 | 427 114 201 | 418 982 | 395 517 |
| Equity | 134 465 | 11 493 | 8 548 | 311 916 | — | — | 261 035 | 176 806 | 164 455 | 63 170 | 1 445 | 14 350 | 113 652 | 257 482 115 | 278 754 | 253 089 |
| Long-term debt | 102 103 | 32 996 | 37 079 | 53 827 | 0 | 0 | 151 289 | 128 469 | 100 791 | 151 776 | 12 295 | 2 625 | 8 327 | 109 298 328 | 85 464 | 60 836 |
| Short-term debt | 1 899 317 | 11 035 | 30 837 | 622 295 | 0 | 0 | 51 893 | 96 331 | 84 496 | 100 717 | 254 341 | 231 784 | 40 579 | 60 333 758 | 54 763 | 81 592 |
| Total debt | 2 001 420 | 44 031 | 67 916 | 676 122 | 0 | 0 | 203 182 | 224 801 | 185 287 | 252 493 | 266 636 | 234 409 | 48 906 | 169 632 086 | 140 228 | 142 428 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BM Deputy Member | Deputy Member | 2024 | — | — |
EM Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
OH Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
RB Deputy Member | Deputy Member | 2022 | — | — |
TT Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
EH Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
TL Deputy Member | Deputy Member | 2022 | — | — |
BB Deputy Member | Deputy Member | 2024 | — | — |
ET Deputy Member | Deputy Member | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2024 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2024 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Nordic Corporate Bank Asa | Company | 21.1% | 21.1% | 2024 |
Havila Holding As | Company | 13.3% | 13.3% | 2024 |
Nintor As | Company | 11.6% | 11.6% | 2024 |
Ilg As | Company | 11.6% | 11.6% | 2024 |
Fle Invest As | Company | 11.0% | 11.0% | 2024 |
Ros Holding As | Company | 7.5% | 7.5% | 2024 |
Fureneset Eiendom As | Company | 6.9% | 6.9% | 2023 |
Eikestø Eiendom As | Company | 6.9% | 6.9% | 2023 |
Fureneset Invest As | Company | 4.2% | 4.2% | 2023 |
Eikestø As | Company | 4.2% | 4.2% | 2023 |
Emini Invest As | Company | 1.7% | 1.7% | 2024 |
Innidimman As | Company | 1.7% | 1.7% | 2024 |
Hsr Invest As | Company | 1.7% | 1.7% | 2024 |
Mp Pensjon Pk | Company | 1.5% | 1.5% | 2024 |
K E Invest A/S | Company | 1.3% | 1.3% | 2024 |
| Individual | 1.2% | 1.2% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Bente Marie Sjo | Deputy Member | 0 companies |
| Even Matre Ellingsen | Chief Executive Officer | 0 companies |
| Olav Hilmar Koløy | Chief Executive Officer | 0 companies |
| Robert Borlaug | Deputy Member | 0 companies |
| Tore Thorkildsen | Chief Executive Officer | 0 companies |
| Erik Høyvik | Chief Executive Officer | 0 companies |
| Trygve L Systad | Deputy Member | 0 companies |
| Børre Brede | Deputy Member | 0 companies |
| Erlend Tony Urkegjerde | Deputy Member | 0 companies |
| Ellen Merete Hanetho | Chairman | 0 companies |
| Stig Breidvik | Board of Directors | 0 companies |
| Hege Sævik Rabben | Board of Directors | 0 companies |
| Ingrid Marie Due-Gundersen | Chairman | 0 companies |
| Kari Markhus | Board of Directors | 0 companies |
| Gudmund Øvrehus | Board of Directors | 0 companies |
| Hans Olav Lindal | Board of Directors | 0 companies |
| Petter Thorsen Frøystad | Board of Directors | 0 companies |
| Tore Schiøtz | Board of Directors | 0 companies |
| Geir Helge Nordstrand | Board of Directors | 0 companies |
| Hege Heian Notøy | Board of Directors | 0 companies |
| Rune Skarveland | Chairman | 0 companies |
| Vegard Sævik | Chairman | 0 companies |
| Helge Atle Simonnes | Board of Directors | 0 companies |
| Tomasz Bartlomiej Wesierski | Board of Directors | 0 companies |
| Trond Narve Skarveland | Board of Directors | 0 companies |
| Jan Olav Gjerde | Board of Directors | 0 companies |
| Anne Sofie Myrmel Bruun-Olsen | Board of Directors | 0 companies |
| Svein Asbjørn Gjelseth | Board of Directors | 0 companies |
| Birthe Cecilie Lepsøe | Board of Directors | 0 companies |