| Revenue | NOK 3,7M | +8% |
| EBITDA | NOK 2M | -9% |
| Net profit | NOK -331K | -189% |
| Total assets | NOK 29,7M | +20% |
| Equity | NOK 628K | -35% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 550 | 1 798 | 1 951 | 2 061 | 1 873 | 2 060 | 2 194 | 3 629 | 2 221 | 1 918 | 1 922 | 2 494 | 2 880 | 3 822 | 3 005 | 3 446 | 3 710 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | 1 080 | 1 367 | 1 404 | 1 593 | 1 388 | 975 | 1 234 | 2 681 | 1 504 | 1 329 | 955 | 1 443 | 1 955 | 2 958 | 1 798 | 2 207 | 2 007 |
| Depreciation & amort. | −303 | −297 | −291 | −285 | −306 | −319 | −314 | −312 | −318 | −286 | −288 | −444 | −691 | −691 | −838 | −464 | −487 |
| EBIT | 777 | 1 071 | 1 113 | 1 308 | 1 082 | 656 | 920 | 2 368 | 1 187 | 1 043 | 667 | 999 | 1 264 | 2 268 | 960 | 1 742 | 1 520 |
| Net financials | −1 068 | −870 | −807 | −837 | −937 | −823 | −876 | −955 | −820 | −921 | −1 136 | −1 134 | −495 | −508 | −814 | −1 266 | −1 944 |
| Profit before tax | −291 | 201 | 306 | 470 | 145 | −167 | 44 | 1 413 | 367 | 122 | −469 | −135 | 769 | 1 760 | 147 | 476 | −425 |
| Tax | −81 | 56 | 86 | 132 | 41 | −45 | 12 | 355 | 75 | 11 | −121 | −30 | 103 | 387 | 32 | 105 | −93 |
| Net profit | −209 | 144 | 220 | 339 | 104 | −121 | 32 | 1 058 | 292 | 111 | −348 | −106 | 666 | 1 373 | 114 | 371 | −331 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16 137 | 17 241 | 17 508 | 16 964 | 16 557 | 16 124 | 21 398 | 16 992 | 16 678 | 23 222 | 24 195 | 23 717 | 25 990 | 27 093 | 25 539 | 24 686 | 29 663 |
| Equity | −689 | −545 | −325 | 14 | 118 | −4 | 29 | 1 087 | 1 379 | 1 489 | 1 142 | 1 036 | 1 701 | 1 274 | 989 | 960 | 628 |
| Long-term debt | 0 | 0 | 0 | 0 | 14 456 | 13 685 | 17 251 | 12 391 | 11 620 | 16 566 | 17 509 | 16 894 | 23 906 | 24 736 | 23 570 | 22 443 | 27 433 |
| Short-term debt | 2 863 | 3 086 | 3 643 | 1 866 | 1 983 | 2 442 | 4 119 | 3 514 | 3 680 | 5 167 | 5 544 | 5 786 | 383 | 1 083 | 980 | 1 283 | 1 602 |
| Total debt | 16 826 | 17 786 | 17 833 | 16 951 | 16 439 | 16 128 | 21 369 | 15 905 | 15 300 | 21 733 | 23 053 | 22 681 | 24 289 | 25 819 | 24 551 | 23 726 | 29 035 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LH Deputy Member | Deputy Member | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Fortuna Investment As | Company | 25.0% | 25.0% | 2024 |
El Primero Invest As | Company | 25.0% | 25.0% | 2024 |
Jmw Invest As | Company | 25.0% | 25.0% | 2024 |
Sw Invest As | Company | 25.0% | 25.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Holger Aalberg | Deputy Member | 0 companies |
| Jahn Marius Wærnes | Chairman | 0 companies |