| Revenue | NOK 0 | — |
| EBITDA | NOK -855K | -6% |
| Net profit | NOK -3,3M | -113% |
| Total assets | NOK 37,9M | +15% |
| Equity | NOK 6M | -25% |
| Employees | 3 | — |
| Item | 2008 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 146 | 188 | 249 | 247 | 92 | 87 | 345 | 736 | 1 982 | 304 | 232 | 1 296 | 0 | 0 | 0 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −334 | −89 | −515 |
| EBITDA | 39 | 60 | 134 | 122 | −26 | −41 | 176 | 322 | 1 655 | −156 | −260 | 983 | −973 | −804 | −855 |
| Depreciation & amort. | −22 | −24 | −20 | −19 | −19 | −19 | −49 | −61 | −130 | −134 | −107 | −67 | −0 | −0 | −123 |
| EBIT | 18 | 37 | 114 | 103 | −45 | −59 | 127 | 261 | 1 525 | −289 | −367 | 917 | −973 | −804 | −978 |
| Net financials | −74 | −48 | −47 | −58 | −59 | −68 | −156 | −204 | 23 | 1 099 | −126 | −87 | 48 | −1 010 | −2 317 |
| Profit before tax | −56 | −12 | 66 | 46 | −104 | −127 | −29 | 58 | 1 548 | 810 | −493 | 830 | −925 | −1 814 | −3 295 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | 302 | 439 | −77 | 184 | −95 | −267 | −0 |
| Net profit | −56 | −12 | 66 | 46 | −104 | −127 | −29 | 58 | 1 247 | 370 | −416 | 646 | −830 | −1 547 | −3 295 |
| Item | 2008 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 468 | 1 512 | 1 536 | 1 879 | 1 389 | 1 410 | 5 138 | 5 589 | 14 551 | 15 555 | 2 399 | 4 784 | 34 067 | 32 836 | 37 922 |
| Equity | 311 | 259 | 325 | 371 | 266 | 139 | 111 | 168 | 1 415 | 408 | −8 | 589 | 5 840 | 7 965 | 6 008 |
| Long-term debt | 971 | 925 | 897 | 1 189 | 1 121 | 1 246 | 4 013 | 3 793 | 12 999 | 13 097 | 1 477 | 3 527 | 24 046 | 5 528 | 6 706 |
| Short-term debt | 185 | 329 | 314 | 319 | 1 | 25 | 1 014 | 1 628 | 137 | 2 050 | 931 | 668 | 4 182 | 19 343 | 25 208 |
| Total debt | 1 156 | 1 254 | 1 211 | 1 508 | 1 123 | 1 270 | 5 027 | 5 421 | 13 136 | 15 147 | 2 408 | 4 196 | 28 228 | 24 871 | 31 914 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PT Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Falchoner Invest As | Company | 69.1% | 69.1% | 2023 |
Colibri Invest As | Company | 4.0% | 4.0% | 2023 |
Støy Investment As | Company | 3.6% | 3.6% | 2023 |
Vipaka As | Company | 3.3% | 3.3% | 2023 |
| Individual | 2.7% | 2.7% | 2022 | |
| Individual | 2.7% | 2.7% | 2023 | |
Nabob As | Company | 2.2% | 2.2% | 2023 |
| Individual | 2.1% | 2.1% | 2023 | |
Lomar As | Company | 1.4% | 1.4% | 2022 |
| Individual | 1.4% | 1.4% | 2022 | |
| Individual | 1.3% | 1.3% | 2023 | |
| Individual | 1.3% | 1.3% | 2023 | |
| Individual | 1.1% | 1.1% | 2022 | |
| Individual | 1.1% | 1.1% | 2023 | |
| Individual | 1.1% | 1.1% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Pål Thygesen | Chief Executive Officer | 0 companies |
| Fredrik Julius Falch | Chairman | 0 companies |
| Sondre Støyva | Board of Directors | 0 companies |
| Harald Lone | Board of Directors | 0 companies |