| Revenue | NOK 2,2M | -12% |
| EBITDA | NOK 104K | -76% |
| Net profit | NOK -157K | -245% |
| Total assets | NOK 3,6M | -5% |
| Equity | NOK 87K | -39% |
| Employees | 1 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 99 | 916 | 30 | 0 | 0 | 0 | 0 | 0 | 1 375 | 1 560 | 1 530 | 1 684 | 1 868 | 1 630 | 2 248 | 2 423 | 2 491 | 2 196 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −1 074 | −1 006 | −1 056 | −1 065 | −875 | −1 098 | −1 193 | −1 237 | −1 227 | −1 271 |
| EBITDA | 9 | −167 | −29 | −8 | −11 | −0 | −3 | −1 | −62 | 100 | −32 | 112 | 142 | 19 | 277 | 249 | 425 | 104 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −2 | −22 | −22 | −22 | −38 | −91 | −91 | −91 | −91 |
| EBIT | 9 | −167 | −29 | −8 | −11 | −0 | −3 | −1 | −62 | 98 | −54 | 90 | 120 | −19 | 186 | 158 | 334 | 13 |
| Net financials | −4 | −2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | −0 | 0 | −0 | −47 | −115 | −162 | −175 | −148 |
| Profit before tax | 4 | −170 | −29 | −7 | −11 | 0 | −3 | −1 | −62 | 98 | −54 | 90 | 120 | −66 | 70 | −4 | 159 | −135 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −29 | 30 | −2 | 26 | 34 | −7 | 33 | 19 | 51 | −0 |
| Net profit | 4 | 209 | −29 | −7 | −11 | 0 | −3 | −1 | −33 | 68 | −52 | 64 | 86 | −59 | 37 | −22 | 108 | −157 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8 | 237 | 150 | 43 | 33 | 32 | 2 | 11 | 324 | 427 | 350 | 460 | 554 | 3 976 | 3 952 | 3 857 | 3 807 | 3 608 |
| Equity | −952 | −743 | −772 | −779 | −790 | −790 | −793 | 1 | 54 | 103 | 57 | 121 | 107 | 139 | 58 | 36 | 144 | 87 |
| Long-term debt | 39 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 5 | 3 | 1 | 2 440 | 2 338 | 2 233 | 2 125 | 0 |
| Short-term debt | 922 | 980 | 922 | 822 | 824 | 822 | 795 | 10 | 270 | 319 | 288 | 336 | 446 | 1 398 | 1 555 | 1 588 | 1 538 | 1 494 |
| Total debt | 961 | 980 | 922 | 822 | 824 | 822 | 795 | 10 | 270 | 324 | 293 | 339 | 447 | 3 837 | 3 894 | 3 821 | 3 663 | 3 520 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AS Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Merula As | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Anita Strandheim | Chief Executive Officer | 0 companies |
| Roger Strandheim | Chairman | 0 companies |