| Revenue | NOK 0 | — |
| EBITDA | NOK -156K | +41% |
| Net profit | NOK 2,3M | -81% |
| Total assets | NOK 5,6M | -56% |
| Equity | NOK 2,6M | -19% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2 194 | 900 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | −3 558 | −281 | −184 | −331 | −347 | −191 | −140 | −94 | −108 | −88 | −83 | −108 | −83 |
| EBITDA | −2 266 | −625 | −724 | −865 | −864 | −552 | −298 | −379 | −244 | −210 | −217 | −263 | −156 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | −2 266 | −625 | −724 | −865 | −864 | −552 | −298 | −379 | −244 | −210 | −217 | −263 | −156 |
| Net financials | 2 467 | −374 | 559 | −347 | 14 873 | 11 339 | −87 | −1 152 | 1 201 | 0 | 0 | 12 336 | 2 500 |
| Profit before tax | 201 | −999 | −165 | −1 213 | 14 008 | 10 787 | −386 | −1 530 | 958 | −210 | −217 | 12 073 | 2 344 |
| Tax | −8 | −270 | −70 | −278 | 616 | −0 | −0 | −156 | −0 | −0 | −0 | −0 | −0 |
| Net profit | 209 | −729 | −95 | −934 | 13 393 | 10 787 | −386 | −1 374 | 958 | −210 | −217 | 12 073 | 2 344 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 96 709 | 91 265 | 83 378 | 76 060 | 64 119 | 36 737 | 36 278 | 21 301 | 22 220 | 17 517 | 16 782 | 12 790 | 5 605 |
| Equity | 45 739 | 45 010 | 44 915 | 43 980 | 39 373 | 12 238 | 11 852 | 21 151 | 17 101 | 16 890 | 16 674 | 3 167 | 2 560 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 50 968 | 46 255 | 38 464 | 32 080 | 24 746 | 24 499 | 24 426 | 150 | 5 119 | 627 | 109 | 9 623 | 3 045 |
| Total debt | 50 970 | 46 255 | 38 464 | 32 080 | 24 746 | 24 499 | 24 426 | 150 | 5 119 | 627 | 109 | 9 623 | 3 045 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JT Deputy Member | Deputy Member | 2018 | — | — |
SH Deputy Member | Deputy Member | 2018 | — | — |
AG Deputy Member | Deputy Member | 2018 | — | — |
TW Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Cesar Invest As | Company | 39.0% | 39.0% | 2024 |
Cinus As | Company | 27.5% | 27.5% | 2024 |
Hercules Invest As | Company | 21.0% | 21.0% | 2024 |
Hms Holding As | Company | 12.5% | 12.5% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Jon-Viking Thunes | Deputy Member | 0 companies |
| Stein Harald Arnesen | Deputy Member | 0 companies |
| Arild Gravdal | Deputy Member | 0 companies |
| Tom Walberg Horne | Chief Executive Officer | 0 companies |
| Ole Petter Thunes | Chairman | 0 companies |
| Stein Pettersen | Board of Directors | 0 companies |
| Hans Martin Gravdal | Board of Directors | 0 companies |