| Revenue | NOK 50K | +83% |
| EBITDA | NOK -4,7M | +66% |
| Net profit | NOK -5M | +58% |
| Total assets | NOK 13,4M | -73% |
| Equity | NOK 12,4M | -29% |
| Employees | 1 | — |
| Item | 2008 | 2010 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 480 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 520 | 9 883 | 27 | 50 |
| Staff expenses | −1 836 | −1 929 | −0 | −0 | −677 | −664 | −614 | −871 | −2 317 | −2 474 | −2 120 | −2 652 | −2 502 | −4 196 | −2 172 |
| EBITDA | −2 475 | −1 449 | 0 | 0 | −789 | −729 | −721 | −1 147 | −3 291 | −4 305 | −3 571 | −7 598 | −10 833 | −14 009 | −4 731 |
| Depreciation & amort. | −0 | −475 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −167 | −0 | −0 | −0 |
| EBIT | −2 475 | −1 923 | 0 | 0 | −789 | −729 | −721 | −1 147 | −3 291 | −4 305 | −3 571 | −7 765 | −10 833 | −14 009 | −4 731 |
| Net financials | 2 853 | 1 012 | 0 | 0 | 831 | −4 422 | 618 | 597 | 605 | 544 | 3 | −175 | −342 | −1 291 | 2 |
| Profit before tax | 378 | −911 | 0 | 0 | 42 | −5 151 | −104 | −549 | −2 686 | −3 762 | −3 568 | −7 939 | −11 175 | −15 299 | −4 729 |
| Tax | −82 | −288 | −0 | −0 | 11 | 65 | −0 | −96 | −558 | −825 | −779 | −1 747 | −2 446 | −3 361 | 300 |
| Net profit | 460 | −623 | 0 | 0 | 31 | −5 216 | −103 | −453 | −2 128 | −2 937 | −2 789 | −6 193 | −8 729 | −11 938 | −5 029 |
| Item | 2008 | 2010 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 41 544 | 44 234 | — | — | 44 255 | 39 244 | 39 316 | 38 456 | 34 451 | 30 219 | 31 218 | 25 932 | 7 856 | 48 979 | 13 366 |
| Equity | — | 37 174 | — | — | 36 499 | 31 283 | 31 179 | 30 726 | 28 599 | 22 162 | 19 372 | 2 187 | −6 542 | 17 439 | 12 410 |
| Long-term debt | 2 465 | 6 449 | 0 | 0 | 7 309 | 7 511 | 7 687 | 7 250 | 4 395 | 4 305 | 8 115 | 8 299 | 7 127 | 0 | 0 |
| Short-term debt | 504 | 611 | 0 | 0 | 447 | 451 | 450 | 480 | 1 457 | 3 752 | 3 731 | 15 446 | 7 271 | 31 540 | 957 |
| Total debt | 2 969 | 7 061 | 0 | 0 | 7 756 | 7 962 | 8 136 | 7 730 | 5 852 | 8 057 | 11 845 | 23 745 | 14 397 | 31 540 | 957 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JH Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
DC Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
LB Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Gill Gruppen As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Jan-Kåre Holmedal | Chief Executive Officer | 0 companies |
| Dag Christian Stenbo | Chief Executive Officer | 0 companies |
| Lars Borger Hansen | Chief Executive Officer | 0 companies |
| Leif Arne Madsberg | Chairman | 0 companies |
| Nils Petter Gill | Board of Directors | 0 companies |
| Carl-Einar Haug | Board of Directors | 0 companies |
| Keiichi Wada | Board of Directors | 0 companies |
| Birger Johan Skjellvik | Board of Directors | 0 companies |
| Zhonglei Mou | Board of Directors | 0 companies |