| Revenue | NOK 15K | +650% |
| EBITDA | NOK -9K | +58% |
| Net profit | NOK -9K | +58% |
| Total assets | NOK 2,3M | +0% |
| Equity | NOK 790K | -1% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 300 | 300 | 300 | 300 | 0 | 0 | 0 | 0 | 2 | 11 | 12 | 2 | 0 | 0 | 0 | 2 | 15 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | 283 | 273 | 273 | −80 | −45 | −42 | −31 | −28 | −22 | −19 | −18 | −24 | −28 | −36 | −49 | −22 | −9 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | 283 | 273 | 273 | −80 | −45 | −42 | −31 | −28 | −22 | −19 | −18 | −24 | −28 | −36 | −49 | −22 | −9 |
| Net financials | −1 246 | −184 | −1 | −129 | 1 642 | −32 | −51 | −36 | −25 | −14 | −36 | 0 | 0 | 0 | −0 | −0 | 0 |
| Profit before tax | −963 | 89 | 272 | −209 | 1 597 | −75 | −82 | −64 | −48 | −33 | −54 | −24 | −28 | −36 | −49 | −22 | −9 |
| Tax | 38 | 61 | 76 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | −1 001 | 28 | 196 | −209 | 1 597 | −75 | −82 | −64 | −48 | −33 | −54 | −24 | −28 | −36 | −49 | −22 | −9 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14 134 | 6 820 | 6 327 | 5 883 | 4 574 | 3 993 | 3 406 | 2 836 | 2 288 | 2 285 | 2 279 | 2 265 | 2 287 | 2 268 | 2 275 | 2 264 | 2 265 |
| Equity | −298 | −270 | −74 | −283 | 1 314 | 1 239 | 1 158 | 1 093 | 1 046 | 1 013 | 959 | 934 | 907 | 871 | 821 | 799 | 790 |
| Long-term debt | 7 679 | 6 982 | 6 282 | 5 782 | 2 875 | 2 375 | 1 875 | 1 375 | 875 | 375 | 970 | 980 | 1 030 | 1 045 | 1 100 | 1 115 | 1 125 |
| Short-term debt | 6 753 | 107 | 118 | 384 | 385 | 379 | 373 | 368 | 368 | 898 | 351 | 350 | 350 | 353 | 354 | 350 | 350 |
| Total debt | 14 432 | 7 089 | 6 400 | 6 166 | 3 260 | 2 754 | 2 248 | 1 743 | 1 243 | 1 273 | 1 321 | 1 330 | 1 380 | 1 398 | 1 454 | 1 465 | 1 475 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Deputy Member | Deputy Member | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HF | Chairman | 2013 | — | — |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Eilertsen Invest As | Company | 50.0% | 50.0% | 2024 |
As Flømann | Company | 50.0% | 50.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Kjartan Bjåstad | Deputy Member | 0 companies |
| Hans Flø | Chairman | 0 companies |
| Geir Vidar Eilertsen | Board of Directors | 0 companies |