| Revenue | NOK 619K | -51% |
| EBITDA | NOK 268K | -69% |
| Net profit | NOK -174K | -155% |
| Total assets | NOK 12,8M | -47% |
| Equity | NOK 4,3M | +4% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 656 | 0 | 0 | 1 450 | 1 860 | 25 376 | 3 129 | 2 829 | 2 027 | 14 816 | 752 | 1 267 | 619 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | 355 | 0 | 0 | 584 | 1 259 | 3 462 | 2 130 | 1 902 | 1 616 | 13 556 | 284 | 870 | 268 |
| Depreciation & amort. | −130 | −0 | −0 | −338 | −373 | −489 | −469 | −478 | −478 | −240 | −160 | −138 | −138 |
| EBIT | 225 | 0 | 0 | 246 | 886 | 2 973 | 1 662 | 1 424 | 1 138 | 13 316 | 124 | 732 | 130 |
| Net financials | −320 | 0 | 0 | −1 095 | −1 121 | −1 557 | −954 | −698 | −653 | −325 | −219 | −323 | −353 |
| Profit before tax | −96 | 0 | 0 | −849 | −235 | 1 416 | 707 | 726 | 485 | 12 991 | −96 | 409 | −223 |
| Tax | −26 | −0 | −0 | 18 | 56 | 284 | 103 | 160 | 107 | 2 858 | −21 | 90 | −49 |
| Net profit | −69 | 0 | 0 | −867 | −291 | 1 132 | 604 | 566 | 378 | 10 133 | −75 | 319 | −174 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12 941 | — | — | 26 386 | 26 099 | 48 734 | 34 464 | 30 497 | 28 478 | 31 311 | 26 830 | 24 189 | 12 824 |
| Equity | 2 585 | — | — | 2 303 | 2 620 | 8 135 | 8 739 | 8 146 | 8 524 | 18 090 | 16 062 | 4 115 | 4 297 |
| Long-term debt | 10 232 | 0 | 0 | 22 174 | 23 246 | 26 975 | 25 333 | 20 698 | 19 722 | 9 406 | 8 111 | 7 203 | 6 695 |
| Short-term debt | 124 | 0 | 0 | 1 909 | 234 | 13 624 | 392 | 1 654 | 231 | 3 815 | 2 656 | 12 871 | 1 832 |
| Total debt | 10 357 | 0 | 0 | 24 083 | 23 480 | 40 599 | 25 725 | 22 352 | 19 954 | 13 221 | 10 767 | 20 075 | 8 527 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TP Deputy Member | Deputy Member | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
R1 Gruppen As | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Terje Pettersen | Deputy Member | 0 companies |
| Roger Rustand | Chairman | 0 companies |