| Revenue | NOK 0 | — |
| EBITDA | NOK -2,6M | +3% |
| Net profit | NOK 236,8M | -79% |
| Total assets | NOK 28,6M | -97% |
| Equity | NOK 25,8M | +45% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 632 927 | 1 323 616 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | −814 | −387 655 | −987 | −1 245 | −1 211 | −1 415 | −1 391 | −1 398 | −1 395 | −1 721 | −1 685 | −2 007 | −3 253 | −1 341 | −2 311 | −1 078 | −1 221 |
| EBITDA | 60 620 | 193 855 | −3 687 | −2 033 | −2 501 | −2 508 | −2 017 | −2 627 | −2 586 | −2 751 | −2 705 | −2 647 | −4 192 | −2 100 | −3 396 | −2 643 | −2 561 |
| Depreciation & amort. | −5 | −99 993 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −4 | −13 | −12 | −11 | −0 | −0 | −0 |
| EBIT | 60 615 | 93 862 | −3 687 | −2 033 | −2 501 | −2 508 | −2 017 | −2 627 | −2 586 | −2 751 | −2 709 | −2 660 | −4 204 | −2 111 | −3 396 | −2 643 | −2 561 |
| Net financials | −15 227 | −4 708 | 3 956 | 1 335 | 14 786 | 4 988 | 1 804 | 45 392 | 41 101 | 8 217 | 118 | 62 654 | 37 594 | 50 016 | 933 250 | 1 122 314 | 239 397 |
| Profit before tax | 31 877 | 82 828 | 16 468 | −698 | 12 285 | 2 480 | −213 | 42 765 | 38 515 | 5 466 | −2 591 | 59 993 | 33 391 | 47 905 | 929 853 | 1 119 671 | 236 835 |
| Tax | 11 872 | 26 395 | −100 | 97 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | 13 578 | 56 433 | 16 568 | −795 | 12 285 | 2 480 | −213 | 42 765 | 38 515 | 5 466 | −2 591 | 59 993 | 33 391 | 47 905 | 929 853 | 1 119 671 | 236 835 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 077 324 | 1 154 530 | 116 145 | 102 647 | 103 555 | 89 195 | 59 200 | 67 201 | 65 046 | 32 895 | 18 387 | 52 346 | 49 290 | 61 095 | 743 321 | 888 779 | 28 632 |
| Equity | 68 124 | 123 649 | 52 087 | 48 232 | 59 674 | 61 966 | 18 295 | 22 914 | 24 185 | 18 022 | 14 795 | 11 863 | 10 335 | 10 239 | 17 177 | 17 797 | 25 838 |
| Long-term debt | −25 612 | −25 073 | 0 | 0 | 43 447 | 26 490 | 3 194 | 3 173 | 2 746 | 2 746 | 2 747 | 2 748 | 2 749 | 2 749 | 2 749 | 0 | 0 |
| Short-term debt | 494 593 | 552 186 | 1 625 | 746 | 434 | 739 | 37 711 | 41 113 | 38 114 | 12 126 | 844 | 37 736 | 36 206 | 48 107 | 723 395 | 870 982 | 2 794 |
| Total debt | 983 588 | 1 005 808 | 64 058 | 54 415 | 43 881 | 27 229 | 40 905 | 44 287 | 40 860 | 14 872 | 3 592 | 40 483 | 38 955 | 50 856 | 726 144 | 870 982 | 2 794 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ME Observer | Observer | 2019 | — | — |
TM Observer | Observer | 2025 | — | — |
TE Observer | Observer | 2022 | — | — |
GR Observer | Observer | 2025 | — | — |
PE Observer | Observer | 2025 | — | — |
MA Observer | Observer | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Savima As | Company | 11.6% | 11.6% | 2024 |
Metno As | Company | 11.5% | 11.5% | 2024 |
Ksg As | Company | 5.2% | 5.2% | 2024 |
Sether Gruppen As | Company | 5.2% | 5.2% | 2024 |
Neske As | Company | 4.5% | 4.5% | 2024 |
Danske Bank A/S | Company | 4.3% | 4.3% | 2024 |
Enertoppen Holding As | Company | 4.3% | 4.3% | 2024 |
| Individual | 4.1% | 4.1% | 2022 | |
Parrot As | Company | 4.0% | 4.0% | 2024 |
Jargona As | Company | 3.9% | 3.9% | 2024 |
Pa Dahl Engineering As | Company | 3.0% | 3.0% | 2024 |
Hankø Invest As | Company | 2.1% | 2.1% | 2024 |
Radiumhospitalets Legat For Kreftforskning Sti | Company | 1.7% | 1.7% | 2024 |
| Individual | 1.6% | 1.6% | 2024 | |
Md Invest As | Company | 1.6% | 1.6% | 2024 |
Agra As | Company | 1.2% | 1.2% | 2024 |
| Individual | 1.2% | 1.2% | 2024 | |
Borg Invest As | Company | 1.1% | 1.1% | 2024 |
| Individual | 1.1% | 1.1% | 2024 | |
| Individual | 1.1% | 1.1% | 2024 | |
| Individual | 1.0% | 1.0% | 2024 | |
Evensen Maritime Invest As | Company | 1.0% | 1.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Marthe-Johanne Egenæss Wiig | Observer | 0 companies |
| Thomas Mowinckel Frogner | Observer | 0 companies |
| Trine Egenæss Eide | Observer | 0 companies |
| Guy Robert Giltun | Observer | 0 companies |
| Per Egenæss Stilling | Observer | 0 companies |
| Martin Andersson Egenæss | Observer | 0 companies |
| Mette Marie Egenæss | Board of Directors | 0 companies |
| Stig Kristiansen | Board of Directors | 0 companies |
| Arne Kristian Lindbekk Kolberg | Board of Directors | 0 companies |
| Karl Andreas Alexander Niss | Board of Directors | 0 companies |
| Bjørn Strømsæther | Board of Directors | 0 companies |
| Thor Bendik Weider | Chairman | 0 companies |
| Hans Petter Vestby | Chairman | 0 companies |