| Revenue | NOK 295K | -34% |
| EBITDA | NOK -98K | -163% |
| Net profit | NOK -148K | -196% |
| Total assets | NOK 201K | -51% |
| Equity | NOK -471K | -46% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 643 | 2 042 | 9 | 312 | 446 | 1 119 | 0 | 524 | 500 | 598 | 122 | 350 | 190 | 190 | 230 | 448 | 295 |
| Staff expenses | −891 | −722 | −1 | −1 | −0 | −154 | −0 | −493 | −0 | −0 | −0 | −222 | −222 | −117 | −0 | −0 | −0 |
| EBITDA | −921 | −444 | −433 | 3 | 401 | 843 | −331 | −1 002 | 491 | 505 | −256 | 45 | −140 | −85 | −366 | 155 | −98 |
| Depreciation & amort. | −26 | −26 | −26 | −26 | −1 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | −947 | −470 | −459 | −23 | 400 | 843 | −331 | −1 002 | 491 | 505 | −256 | 45 | −140 | −85 | −366 | 155 | −98 |
| Net financials | −93 | −92 | −45 | −69 | −23 | −28 | −23 | −24 | −25 | 0 | 6 | 0 | 0 | 0 | 0 | 0 | −50 |
| Profit before tax | −1 041 | −561 | −504 | −92 | 377 | 815 | −354 | −1 026 | 467 | 505 | −250 | 45 | −140 | −85 | −366 | 155 | −148 |
| Tax | −0 | −0 | −59 | −0 | −0 | 35 | −35 | −0 | −0 | −0 | −0 | −0 | −0 | 72 | −0 | −0 | −0 |
| Net profit | −1 041 | −561 | −445 | −92 | 377 | 780 | −318 | −1 026 | 467 | 505 | −250 | 45 | −140 | −157 | −366 | 155 | −148 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 515 | 1 608 | 1 111 | 833 | 1 211 | 2 474 | 2 052 | 297 | 797 | 644 | 736 | 750 | 750 | 732 | 480 | 409 | 201 |
| Equity | −369 | −931 | −375 | −467 | −90 | 689 | 371 | −655 | −188 | 317 | 67 | 112 | −27 | −184 | −478 | −323 | −471 |
| Long-term debt | 0 | 1 088 | 202 | 156 | 168 | 165 | 191 | 0 | 0 | 0 | 0 | 35 | 35 | 35 | 35 | 0 | 0 |
| Short-term debt | 1 776 | 1 450 | 1 284 | 1 143 | 1 134 | 1 619 | 1 490 | 951 | 985 | 327 | 669 | 603 | 742 | 881 | 922 | 732 | 672 |
| Total debt | 1 885 | 2 539 | 1 486 | 1 300 | 1 301 | 1 784 | 1 681 | 951 | 985 | 327 | 669 | 638 | 777 | 916 | 957 | 732 | 672 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TK Deputy Member | Deputy Member | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Chairman | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Z Holding As | Company | 14.3% | 14.3% | 2023 |
Ole Terje Strøm Invest As | Company | 14.3% | 14.3% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Tone Kristine With | Deputy Member | 0 companies |
| Per Møller-Pedersen | Board of Directors | 0 companies |
| Frode With | Chairman | 0 companies |