| Revenue | NOK 0 | — |
| EBITDA | NOK 583K | +896% |
| Net profit | NOK 165K | +136% |
| Total assets | NOK 2M | -7% |
| Equity | NOK -1,2M | +12% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 204 | 3 607 | 3 906 | 4 083 | 3 859 | 4 050 | 3 790 | 3 392 | 1 249 | 224 | 254 | 36 | 214 | 629 | 0 | 0 | 0 |
| Staff expenses | −0 | −1 116 | −1 379 | −1 355 | −1 535 | −1 481 | −1 398 | −1 334 | −450 | −0 | 59 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | −123 | 502 | 445 | 493 | 280 | 401 | 238 | 99 | −465 | −129 | 126 | −14 | 79 | 570 | −132 | −73 | 583 |
| Depreciation & amort. | −70 | −322 | −337 | −359 | −332 | −313 | −212 | −201 | −189 | −198 | −190 | −147 | −147 | −147 | −147 | −147 | −147 |
| EBIT | −193 | 180 | 108 | 134 | −52 | 88 | 26 | −102 | −654 | −327 | −64 | −161 | −68 | 423 | −279 | −220 | 436 |
| Net financials | −313 | −180 | −196 | −450 | −193 | −171 | −23 | −169 | −182 | −171 | −171 | −189 | −193 | −208 | −196 | −235 | −271 |
| Profit before tax | −506 | 0 | −88 | −316 | −245 | −83 | 3 | −272 | −836 | −498 | −236 | −350 | −261 | 215 | −475 | −455 | 165 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −67 | −169 | −0 | −0 | −34 | −0 | −0 | −0 | −0 | −0 |
| Net profit | −506 | 0 | −88 | −316 | −245 | −83 | 3 | −204 | −667 | −498 | −236 | −316 | −261 | 215 | −475 | −455 | 165 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2 235 | 4 216 | 5 129 | 4 767 | 4 543 | 4 355 | 3 921 | 3 914 | 3 583 | 3 420 | 3 024 | 2 798 | 2 520 | 2 474 | 2 287 | 2 140 | 1 993 |
| Equity | 79 | 348 | 260 | −55 | 299 | 216 | 219 | 197 | −139 | −425 | −161 | −356 | −616 | −401 | −876 | −1 331 | −1 166 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 931 | 2 932 | 2 839 | 2 702 | 2 609 | 2 351 | 1 586 |
| Short-term debt | 0 | 440 | 660 | 473 | 612 | 473 | 302 | 487 | 615 | 868 | 254 | 222 | 298 | 173 | 554 | 1 120 | 1 573 |
| Total debt | 2 156 | 3 868 | 4 869 | 4 822 | 4 244 | 4 138 | 3 702 | 3 717 | 0 | 0 | 3 185 | 3 153 | 3 137 | 2 875 | 3 163 | 3 471 | 3 159 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KG Deputy Member | Deputy Member | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Bjørnemyr Invest As | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Kaja Garden | Deputy Member | 0 companies |
| Terje Laurendz | Chairman | 0 companies |