| Revenue | NOK 167K | — |
| EBITDA | NOK -138K | +72% |
| Net profit | NOK -455K | +35% |
| Total assets | NOK 2,3M | -1% |
| Equity | NOK -1,6M | -39% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 211 | 459 | 1 015 | 288 | 469 | 707 | 0 | 0 | 1 065 | 120 | 947 | 53 | 0 | 0 | 0 | 0 | 167 |
| Staff expenses | −102 | −199 | −108 | −0 | −0 | −0 | −0 | −0 | −0 | −17 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | −135 | 7 | 810 | 104 | 347 | 549 | −165 | −66 | 491 | −73 | 816 | −96 | −77 | −54 | −95 | −500 | −138 |
| Depreciation & amort. | −85 | −79 | −68 | −79 | −80 | −78 | −74 | −74 | −74 | −74 | −74 | −74 | −74 | −67 | −65 | −65 | −65 |
| EBIT | −220 | −72 | 742 | 25 | 266 | 471 | −239 | −139 | 417 | −147 | 743 | −170 | −151 | −121 | −160 | −565 | −203 |
| Net financials | −260 | −329 | −201 | −172 | −225 | −218 | −145 | −174 | −122 | −105 | −134 | −100 | −130 | −100 | −99 | −132 | −253 |
| Profit before tax | −480 | −401 | 541 | −147 | 41 | 253 | −385 | −313 | 294 | −252 | 609 | −270 | −281 | −222 | −259 | −697 | −455 |
| Tax | −134 | −112 | 151 | −41 | 12 | 73 | −104 | −67 | 79 | −52 | 142 | −59 | −62 | −49 | 220 | −0 | −0 |
| Net profit | −346 | −288 | 389 | −106 | 30 | 180 | −281 | −246 | 215 | −200 | 467 | −211 | −219 | −173 | −479 | −697 | −455 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3 420 | 3 371 | 3 251 | 3 182 | 3 130 | 3 246 | 2 996 | 2 945 | 3 068 | 2 794 | 2 786 | 2 563 | 2 579 | 2 508 | 2 397 | 2 289 | 2 258 |
| Equity | 163 | −126 | 264 | 458 | 488 | 668 | 387 | 141 | 356 | 157 | 623 | 413 | 194 | 21 | −458 | −1 155 | −1 610 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 2 360 | 2 500 | 2 399 | 2 708 | 2 565 | 1 878 | 1 805 | 1 848 | 1 553 | 1 889 | 1 866 | 1 803 |
| Short-term debt | 100 | 447 | 396 | 376 | 629 | 218 | 108 | 405 | 4 | 73 | 285 | 345 | 537 | 935 | 967 | 1 578 | 2 065 |
| Total debt | 3 257 | 3 497 | 2 988 | 2 724 | 2 642 | 2 578 | 2 608 | 2 804 | 2 712 | 2 638 | 2 162 | 2 150 | 2 385 | 2 488 | 2 855 | 3 444 | 3 868 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TB Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
LC Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JK | Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Supreme Holding As | Company | 45.9% | 45.9% | 2024 |
| Individual | 19.9% | 19.9% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Tor Bertil Stimo | Chief Executive Officer | 0 companies |
| Lars Christian Engen | Chief Executive Officer | 0 companies |
| Jan Kaas | Chairman | 0 companies |