| Revenue | NOK 7,7M | -57% |
| EBITDA | NOK -90K | -102% |
| Net profit | NOK -570K | -131% |
| Total assets | NOK 11,4M | +0% |
| Equity | NOK 1,8M | -24% |
| Employees | 4 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 048 | 1 482 | 886 | 673 | 1 371 | 5 626 | 13 544 | 28 704 | 21 735 | 15 783 | 6 250 | 2 851 | 15 524 | 13 909 | 6 917 | 18 041 | 7 737 |
| Staff expenses | −1 121 | −2 318 | −1 491 | −1 282 | −1 757 | −1 829 | −1 988 | −2 083 | −2 318 | −2 616 | −2 698 | −1 121 | −1 963 | −2 421 | −2 833 | −3 136 | −1 472 |
| EBITDA | −1 623 | −3 053 | −2 131 | −3 062 | −3 551 | 2 037 | 170 | 3 590 | 6 755 | −1 943 | −4 861 | −1 695 | 675 | 169 | −2 142 | 3 766 | −90 |
| Depreciation & amort. | −11 | −30 | −37 | −36 | −37 | −98 | −97 | −91 | −91 | −61 | −0 | −4 | −437 | −866 | −1 243 | −1 243 | −1 236 |
| EBIT | −1 634 | −3 084 | −2 168 | −3 099 | −3 588 | 1 939 | 73 | 3 499 | 6 664 | −2 004 | −4 861 | −1 699 | 238 | −697 | −3 385 | 2 523 | −1 326 |
| Net financials | 134 | 27 | −17 | −267 | −393 | −356 | 720 | −933 | −185 | −86 | −201 | 124 | −235 | −145 | −114 | −165 | −366 |
| Profit before tax | −1 500 | −3 057 | −2 185 | −3 366 | −3 981 | 1 583 | 794 | 2 567 | 6 479 | −2 090 | −5 062 | −1 575 | 3 | −842 | −3 499 | 2 359 | −1 692 |
| Tax | −408 | −906 | −51 | −1 070 | −1 116 | 552 | 217 | 844 | 1 650 | −452 | −191 | −529 | 2 | −185 | −689 | 521 | −1 122 |
| Net profit | −1 092 | −2 151 | −2 134 | −2 296 | −2 866 | 1 031 | 577 | 1 723 | 4 829 | −1 638 | −4 871 | −1 046 | 0 | −657 | −2 810 | 1 838 | −570 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2 714 | 2 304 | 1 899 | 3 989 | 4 731 | 9 490 | 16 709 | 11 754 | 18 339 | 21 042 | 7 763 | 12 385 | 18 783 | 11 149 | 8 363 | 11 414 | 11 405 |
| Equity | 1 422 | −729 | −464 | −2 760 | −5 625 | 4 411 | 4 988 | 6 711 | 11 540 | 9 902 | 5 032 | 3 986 | 3 986 | 3 330 | 520 | 2 358 | 1 787 |
| Long-term debt | 0 | 2 450 | 2 023 | 6 294 | 9 799 | 4 459 | 4 668 | 2 902 | 0 | 0 | 0 | 0 | 0 | 0 | 5 216 | 5 216 | 7 516 |
| Short-term debt | 1 293 | 583 | 340 | 455 | 557 | 621 | 7 053 | 2 141 | 6 799 | 11 140 | 2 731 | 8 399 | 14 797 | 7 819 | 2 628 | 3 840 | 2 102 |
| Total debt | 1 293 | 3 033 | 2 363 | 6 749 | 10 356 | 5 080 | 11 721 | 5 044 | 6 799 | 11 140 | 2 731 | 8 399 | 14 797 | 7 819 | 7 844 | 9 056 | 9 618 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TJ Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
PF Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Chairman | 2019 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Jarala As | Company | 77.8% | 77.8% | 2024 |
Liantoppen Invest As | Company | 12.5% | 12.5% | 2024 |
| Individual | 5.0% | 5.0% | 2024 | |
Alberto Jimenez | Company | 4.0% | 4.0% | 2023 |
| Individual | 1.7% | 1.7% | 2024 | |
Enoc Araya | Company | 1.3% | 1.3% | 2024 |
Javier Zamora Montoya | Company | 1.3% | 1.3% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Tom Jacobsen | Chief Executive Officer | 0 companies |
| Pål Figenschou | Chief Executive Officer | 0 companies |
| Werner Stefanussen | Board of Directors | 0 companies |
| Jan Lennart Bjørge | Chairman | 0 companies |
| Bård Benum | Chairman | 0 companies |
| Elisabeth Midtflå | Board of Directors | 0 companies |