| Revenue | NOK 90K | -19% |
| EBITDA | NOK 61K | +135% |
| Net profit | NOK -650K | +23% |
| Total assets | NOK 2,6M | -48% |
| Equity | NOK -18,7M | -4% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 61 | 20 258 | 27 718 | 51 620 | 24 907 | 61 782 | 43 462 | 73 949 | 98 847 | 110 290 | 81 291 | 47 095 | 17 398 | 1 069 | 234 | 111 | 90 |
| Staff expenses | −147 | −1 298 | −2 149 | −2 219 | −2 643 | −3 235 | −3 903 | −5 138 | −5 942 | −7 025 | −5 971 | −6 038 | −4 601 | −894 | −30 | −37 | −0 |
| EBITDA | −262 | 2 314 | 2 521 | 198 | 139 | −1 868 | −2 939 | 1 164 | 3 642 | 2 191 | −20 600 | −8 927 | −11 802 | −1 264 | 1 710 | −174 | 61 |
| Depreciation & amort. | −0 | −0 | −0 | −4 | −12 | −38 | −43 | −43 | −42 | −36 | −31 | −11 | −9 | −13 | −19 | −19 | −17 |
| EBIT | −262 | 2 314 | 2 521 | 193 | 126 | −1 906 | −2 981 | 1 121 | 3 599 | 2 155 | −20 631 | −8 938 | −11 811 | −1 277 | 1 691 | −193 | 44 |
| Net financials | 2 | 1 | 1 | −30 | 4 | 2 170 | 5 897 | 1 230 | 861 | 54 | −327 | −155 | −226 | −650 | −397 | −648 | −694 |
| Profit before tax | −260 | 2 315 | 2 521 | 164 | 131 | 264 | 2 916 | 2 351 | 4 460 | 2 209 | −20 959 | −9 093 | −12 037 | −1 928 | 1 295 | −841 | −650 |
| Tax | −73 | 648 | 706 | 48 | −25 | 87 | 791 | 615 | 1 061 | 546 | −338 | −853 | −1 066 | −758 | −0 | −0 | −0 |
| Net profit | −188 | 1 667 | 1 815 | 116 | 156 | 177 | 2 125 | 1 735 | 3 399 | 1 662 | −20 620 | −8 240 | −10 970 | −1 169 | 1 295 | −841 | −650 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 524 | 9 265 | 10 488 | 14 915 | 22 174 | 26 361 | 17 940 | 16 487 | 34 702 | 35 892 | 17 712 | 11 444 | 9 307 | 6 253 | 4 865 | 5 011 | 2 604 |
| Equity | 1 431 | 1 698 | 2 735 | 2 850 | 3 006 | 4 296 | 6 308 | 6 036 | 9 434 | 10 580 | −7 496 | −12 713 | −19 902 | −18 384 | −17 186 | −18 027 | −18 677 |
| Long-term debt | 0 | 0 | −1 500 | −1 500 | 0 | 0 | 404 | 240 | 1 301 | 1 333 | 0 | 0 | 0 | 0 | 15 274 | 15 791 | 16 320 |
| Short-term debt | 93 | 7 567 | 6 253 | 10 564 | 17 668 | 20 065 | 9 227 | 8 211 | 20 967 | 20 979 | 22 208 | 21 157 | 26 209 | 21 637 | 3 777 | 4 247 | 4 661 |
| Total debt | 93 | 7 567 | 6 253 | 10 564 | 17 668 | 20 065 | 9 631 | 8 451 | 22 268 | 22 312 | 22 208 | 21 157 | 26 209 | 21 637 | 19 051 | 20 038 | 20 981 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CI Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
AA Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Northman As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Ianke | Chief Executive Officer | 0 companies |
| Arild Aaserud | Chief Executive Officer | 0 companies |
| Jim Arild Aaserud | Board of Directors | 0 companies |
| Jørgen Aaserud | Board of Directors | 0 companies |