| Revenue | NOK 50K | — |
| EBITDA | NOK 28K | +124% |
| Net profit | NOK 15K | +116% |
| Total assets | NOK 235K | +106% |
| Equity | NOK 150K | +374% |
| Employees | 0 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 0 | 500 | 0 | 0 | 0 | 0 | 0 | 0 | 109 400 | 6 950 | 252 | 0 | 59 | 0 | 0 | 0 | 50 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | 0 | −160 | −36 | 465 | −132 | −131 | −69 | −98 | −138 | −227 | 18 237 | −13 253 | −199 | −46 | −0 | −110 | −153 | −115 | 28 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | 0 | −160 | −36 | 465 | −132 | −131 | −69 | −98 | −138 | −227 | 18 237 | −13 253 | −199 | −46 | −0 | −110 | −153 | −115 | 28 |
| Net financials | 0 | −861 | −270 | −254 | −466 | −477 | −526 | −514 | −700 | −1 880 | −1 382 | 767 | −27 | 13 | 0 | 0 | 0 | 2 | −9 |
| Profit before tax | 0 | −1 020 | −307 | 211 | −598 | −608 | −596 | −612 | −839 | −2 107 | 16 854 | −12 487 | −226 | −33 | −0 | −110 | −153 | −113 | 19 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −91 | −0 | −0 | 1 256 | −56 | −0 | −2 750 | −0 | −0 | −58 | −25 | 4 |
| Net profit | 0 | −1 020 | −307 | 211 | −598 | −608 | −596 | −521 | −839 | −2 107 | 15 598 | −12 430 | −226 | 2 717 | −0 | −110 | −95 | −88 | 15 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | 6 891 | 6 613 | 6 353 | 6 299 | 7 026 | 7 032 | 8 468 | 28 239 | 79 764 | 29 963 | 9 712 | 315 | 12 768 | 155 | 40 | 268 | 114 | 235 |
| Equity | — | −3 630 | −3 937 | −3 726 | −4 323 | −4 931 | −5 527 | −5 801 | −6 639 | −8 747 | 8 051 | −4 379 | −4 605 | 3 150 | 150 | 40 | −55 | −55 | 150 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 11 725 | 12 503 | 13 905 | 6 407 | 5 999 | 5 912 | 4 905 | 4 905 | 4 905 | 0 | 0 | 118 | 143 | 62 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 232 | 56 | 363 | 28 471 | 82 512 | 16 000 | 9 186 | 16 | 4 713 | 5 | 0 | 205 | 27 | 23 |
| Total debt | 0 | 10 521 | 10 549 | 10 079 | 10 622 | 11 957 | 12 559 | 14 268 | 34 879 | 88 511 | 21 912 | 14 091 | 4 920 | 9 618 | 5 | 0 | 322 | 169 | 85 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OJ Contact Person | Contact Person | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Miliarium Holding As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Olav Johannes Bjørnflaten Walthinsen | Contact Person | 0 companies |
| Peder Stavnes Karlsen | Board of Directors | 0 companies |
| Martin Høeg Haanes | Chairman | 0 companies |