| Revenue | NOK 3,6M | -19% |
| EBITDA | NOK -4,1M | -36% |
| Net profit | NOK -3,8M | +1% |
| Total assets | NOK 9,1M | -9% |
| Equity | NOK 8,1M | +220% |
| Employees | 4 | — |
| Item | 2008 | 2009 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 904 | 1 134 | 387 | 576 | 489 | 390 | 455 | 711 | 1 089 | 2 487 | 3 042 | 5 275 | 7 157 | 6 596 | 4 358 | 3 552 |
| Staff expenses | −1 810 | −2 234 | −2 185 | −641 | −644 | −752 | −712 | −728 | −1 317 | −2 281 | −2 587 | −0 | −3 244 | −0 | −0 | −0 |
| EBITDA | −3 136 | −2 968 | −3 410 | −1 179 | −693 | −1 055 | −1 231 | −2 035 | −3 564 | −2 169 | −4 463 | −3 529 | −2 434 | −2 456 | −3 027 | −4 120 |
| Depreciation & amort. | −153 | −149 | −29 | −87 | −75 | −73 | −73 | −68 | −11 | −55 | −55 | −0 | −69 | −2 070 | −45 | −14 |
| EBIT | −3 288 | −3 117 | −3 438 | −1 266 | −768 | −1 128 | −1 305 | −2 103 | −3 576 | −2 225 | −4 519 | −3 529 | −2 504 | −4 526 | −3 072 | −4 134 |
| Net financials | 94 | −118 | −97 | −26 | −24 | −24 | −19 | −28 | −21 | −103 | 50 | 132 | −3 979 | −2 619 | −824 | 287 |
| Profit before tax | −3 194 | −3 235 | −3 535 | −1 292 | −792 | −1 152 | −1 324 | −2 130 | −3 596 | −2 328 | −4 469 | −3 397 | −6 483 | −7 145 | −3 896 | −3 847 |
| Tax | −0 | −0 | −0 | −0 | −57 | −83 | −212 | −528 | −696 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | −3 194 | −3 235 | −3 535 | −1 292 | −735 | −1 069 | −1 112 | −1 602 | −2 900 | −2 328 | −4 469 | −3 397 | −6 483 | −7 145 | −3 896 | −3 847 |
| Item | 2008 | 2009 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2 027 | 2 650 | 954 | 798 | 832 | 683 | 708 | 916 | 2 168 | 2 953 | 15 316 | 11 915 | 7 499 | 13 186 | 10 030 | 9 104 |
| Equity | 799 | 1 599 | −865 | −36 | −244 | −713 | −649 | −2 251 | 399 | 1 571 | 11 143 | 7 746 | 1 264 | −2 822 | −6 731 | 8 079 |
| Long-term debt | 450 | 400 | 1 150 | 550 | 590 | 815 | 585 | 1 645 | 1 032 | 433 | 339 | 244 | 3 799 | 12 906 | 15 918 | 222 |
| Short-term debt | 778 | 651 | 669 | 284 | 485 | 580 | 772 | 1 522 | 737 | 948 | 3 833 | 3 925 | 2 436 | 3 102 | 843 | 803 |
| Total debt | 1 228 | 1 051 | 1 819 | 834 | 1 075 | 1 396 | 1 358 | 3 167 | 1 769 | 1 381 | 4 173 | 4 169 | 6 235 | 16 008 | 16 761 | 1 025 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OM Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Sec 2.0 Holding As | Company | 31.0% | 31.0% | 2022 |
K Holdings Llc | Company | 15.3% | 15.3% | 2022 |
| Individual | 12.1% | 12.1% | 2022 | |
Skadi As | Company | 11.9% | 11.9% | 2022 |
Lynus Holding As | Company | 6.5% | 6.5% | 2022 |
| Individual | 5.3% | 5.3% | 2022 | |
Jonera As | Company | 2.9% | 2.9% | 2022 |
| Individual | 2.9% | 2.9% | 2022 | |
Rib Adventure As | Company | 1.8% | 1.8% | 2022 |
| Individual | 1.4% | 1.4% | 2022 | |
Nickoxander As | Company | 1.4% | 1.4% | 2022 |
| Individual | 1.0% | 1.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Ove Mørland Karlsen | Chief Executive Officer | 0 companies |
| Jostein Tveide | Board of Directors | 0 companies |
| Lorenz Josef Pronnet | Board of Directors | 0 companies |
| Ludwig Georg Kuttner | Board of Directors | 0 companies |
| Tim Ryder | Board of Directors | 0 companies |
| Petter Wessel Bjornstad | Board of Directors | 0 companies |