| Revenue | NOK 467K | +6% |
| EBITDA | NOK 324K | +309% |
| Net profit | NOK -469K | -7% |
| Total assets | NOK 11M | -4% |
| Equity | NOK 1,3M | -17% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 693 | 668 | 556 | 578 | 502 | 515 | 2 208 | 93 | 396 | 284 | 231 | 276 | 2 804 | 428 | 405 | 440 | 467 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | 453 | 197 | 211 | 118 | 362 | 323 | 1 833 | −37 | −133 | 83 | 1 | 4 | 2 409 | 264 | 235 | 79 | 324 |
| Depreciation & amort. | −58 | −68 | −54 | −60 | −62 | −62 | −39 | −0 | −90 | −41 | −67 | −74 | −130 | −77 | −105 | −108 | −115 |
| EBIT | 395 | 129 | 157 | 58 | 300 | 261 | 1 794 | −37 | −223 | 42 | −65 | −70 | 2 279 | 187 | 130 | −29 | 208 |
| Net financials | −345 | −746 | −280 | −278 | −242 | −232 | −321 | −24 | −821 | −38 | −50 | −81 | −261 | −227 | −394 | −532 | −576 |
| Profit before tax | 50 | −617 | −122 | −220 | 58 | 29 | 1 473 | −61 | −1 044 | 4 | −115 | −152 | 2 018 | −40 | −265 | −561 | −368 |
| Tax | 23 | −26 | −38 | −56 | 17 | 9 | 398 | −43 | −327 | −0 | −0 | −0 | −88 | −0 | 22 | −123 | 101 |
| Net profit | 27 | −592 | −84 | −164 | 42 | 20 | 1 075 | −19 | −718 | 4 | −115 | −152 | 2 106 | −40 | −287 | −438 | −469 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6 117 | 5 309 | 5 274 | 4 938 | 6 007 | 5 753 | 3 326 | 3 148 | 4 106 | 4 253 | 4 263 | 4 188 | 11 343 | 11 751 | 11 920 | 11 504 | 11 027 |
| Equity | 333 | −258 | −342 | −506 | −527 | −508 | 568 | 549 | −1 859 | −1 854 | −1 970 | 272 | 1 959 | 2 093 | 2 006 | 1 568 | 1 299 |
| Long-term debt | 0 | 0 | 5 162 | 0 | 6 397 | 6 164 | 2 738 | 2 581 | 5 878 | 5 989 | 6 162 | 3 708 | 9 351 | 9 550 | 9 620 | 9 598 | 9 598 |
| Short-term debt | 229 | 98 | 455 | 67 | 137 | 96 | 20 | 18 | 87 | 119 | 71 | 209 | 33 | 108 | 294 | 338 | 131 |
| Total debt | 5 783 | 5 567 | 5 617 | 5 444 | 6 534 | 6 260 | 2 758 | 2 599 | 5 964 | 6 108 | 6 233 | 3 916 | 9 384 | 9 658 | 9 914 | 9 936 | 9 729 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LK Deputy Member | Deputy Member | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Teco As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Liv Kristin Crame Melby | Deputy Member | 0 companies |
| Trond Arne Crame | Chairman | 0 companies |