| Revenue | NOK 0 | — |
| EBITDA | NOK -81K | -5% |
| Net profit | NOK 1,3M | -98% |
| Total assets | NOK 172,8M | +1% |
| Equity | NOK 154,3M | +1% |
| Employees | 0 | — |
| Item | 2008 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 553 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | −0 | −0 | −5 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | −271 | −200 | 20 | −84 | −953 | −92 | −79 | −54 | −92 | −62 | −137 | −73 | −80 | −78 | −77 | −81 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | −271 | −200 | 20 | −84 | −953 | −92 | −79 | −54 | −92 | −62 | −137 | −73 | −80 | −78 | −77 | −81 |
| Net financials | −22 348 | 6 547 | 5 002 | 12 628 | −65 | 24 430 | −10 957 | −4 333 | 3 449 | 7 118 | 5 064 | −21 761 | 1 663 | 525 | 67 171 | 1 350 |
| Profit before tax | −22 618 | 6 347 | 5 022 | 12 544 | −1 018 | 24 339 | −11 036 | −4 388 | 3 356 | 7 057 | 4 927 | −21 835 | 1 583 | 447 | 67 094 | 1 269 |
| Tax | 2 371 | 1 288 | 886 | 983 | 698 | 895 | 925 | 883 | 666 | 1 020 | 374 | 429 | 368 | 397 | −80 | −22 |
| Net profit | −24 990 | 5 059 | 4 136 | 11 561 | −1 717 | 23 444 | −11 960 | −5 271 | 2 691 | 6 037 | 4 553 | −22 264 | 1 215 | 50 | 67 174 | 1 292 |
| Item | 2008 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 161 539 | 145 103 | 149 509 | 155 500 | 151 701 | 163 157 | 113 621 | 108 262 | 110 720 | 122 120 | 126 278 | 90 921 | 91 239 | 99 404 | 170 778 | 172 759 |
| Equity | 2 049 | 7 170 | 11 306 | 22 867 | 21 150 | 124 594 | 112 634 | 107 363 | 110 054 | 116 090 | 120 793 | 84 529 | 85 744 | 85 794 | 152 968 | 154 260 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 150 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 159 490 | 137 934 | 138 203 | 132 634 | 130 551 | 38 563 | 988 | 899 | 666 | 5 880 | 5 484 | 6 392 | 5 494 | 13 611 | 17 809 | 18 499 |
| Total debt | 159 490 | 137 934 | 138 203 | 132 634 | 130 551 | 38 563 | 988 | 899 | 666 | 6 030 | 5 484 | 6 392 | 5 494 | 13 611 | 17 809 | 18 499 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HH Deputy Member | Deputy Member | 2025 | — | — |
TF Chief Executive Officer | Chief Executive Officer | 2000 | — | — |
KR Deputy Member | Deputy Member | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Wary As | Company | 50.0% | 50.0% | 2024 |
Zach Invest As | Company | 50.0% | 50.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Harald Henning Hansen | Deputy Member | 0 companies |
| Tom Fedog | Chief Executive Officer | 0 companies |
| Kirsten Rudi Zachariasen | Deputy Member | 0 companies |
| Erik Heimar Zachariasen | Board of Directors | 0 companies |