| Revenue | NOK 0 | — |
| EBITDA | NOK -2K | +96% |
| Net profit | NOK -2K | +96% |
| Total assets | NOK 451 | -100% |
| Equity | NOK -139K | -2% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2 058 | 1 161 | 1 022 | 1 600 | 1 309 | 2 100 | 2 878 | 1 858 | 3 768 | 4 775 | 5 519 | 3 856 | 3 546 | 402 | 0 | 0 | 0 |
| Staff expenses | −276 | −857 | −375 | −821 | −740 | −1 408 | −1 559 | −925 | −1 770 | −1 509 | −2 631 | −2 212 | −2 111 | −0 | −0 | −0 | −0 |
| EBITDA | −55 | −577 | 270 | 245 | 99 | 75 | 73 | 263 | 149 | 367 | 532 | 79 | 26 | 14 | −14 | −56 | −2 |
| Depreciation & amort. | −194 | −195 | −206 | −199 | −61 | −68 | −40 | −30 | −26 | −20 | −25 | −19 | −19 | −16 | −1 | −0 | −0 |
| EBIT | −249 | −771 | 64 | 46 | 38 | 8 | 33 | 233 | 123 | 348 | 507 | 60 | 6 | −3 | −15 | −56 | −2 |
| Net financials | −145 | −95 | −18 | −17 | −7 | −4 | −10 | −7 | −0 | 0 | 0 | −6 | −3 | 0 | 0 | 0 | 0 |
| Profit before tax | −395 | −866 | 46 | 29 | 31 | 3 | 23 | 226 | 123 | 348 | 507 | 54 | 3 | −3 | −15 | −56 | −2 |
| Tax | 127 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −39 | 4 | −0 | 0 | −0 | −0 | −0 |
| Net profit | −522 | −866 | 46 | 29 | 31 | 3 | 23 | 226 | 123 | 348 | 546 | 50 | 3 | −3 | −15 | −56 | −2 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2 104 | 873 | 884 | 609 | 922 | 767 | 1 180 | 1 582 | 2 253 | 2 218 | 4 417 | 3 355 | 1 089 | 190 | 93 | 93 | 0 |
| Equity | −755 | −1 621 | −1 575 | −1 546 | −1 516 | −1 513 | −1 490 | −1 264 | −1 141 | −793 | −115 | −65 | −63 | −65 | −81 | −137 | −139 |
| Long-term debt | 2 223 | 2 189 | 1 972 | 1 940 | 2 060 | 1 868 | 2 068 | 2 055 | 2 477 | 2 271 | 2 211 | 2 000 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 637 | 305 | 487 | 215 | 378 | 411 | 602 | 790 | 917 | 740 | 2 322 | 1 419 | 1 151 | 255 | 174 | 230 | 140 |
| Total debt | 2 859 | 2 494 | 2 459 | 2 155 | 2 438 | 2 280 | 2 670 | 2 845 | 3 394 | 3 011 | 4 532 | 3 420 | 1 151 | 255 | 174 | 230 | 140 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PE Deputy Member | Deputy Member | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Koa Invest As | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Per Evert Retterstøl | Deputy Member | 0 companies |
| Kjell Olav Aa | Chairman | 0 companies |