| Revenue | NOK 230K | +2% |
| EBITDA | NOK -864K | -1882% |
| Net profit | NOK -3M | -759% |
| Total assets | NOK 108,6M | +5% |
| Equity | NOK 7,6M | -28% |
| Employees | 0 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 363 | 481 | 189 | 160 | 151 | 190 | 215 | 181 | 178 | 1 658 | 193 | 198 | 180 | 195 | 212 | 225 | 230 |
| Staff expenses | −0 | −549 | −570 | −545 | −533 | −630 | −750 | −612 | −106 | 54 | −0 | −0 | −0 | −63 | −0 | −189 | −0 | −0 |
| EBITDA | 0 | −954 | −1 255 | −1 160 | −685 | −729 | −722 | −775 | −229 | 26 | 1 536 | 71 | −392 | −109 | −264 | −954 | −44 | −864 |
| Depreciation & amort. | −0 | −10 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | 0 | −964 | −1 255 | −1 160 | −685 | −729 | −722 | −775 | −229 | 26 | 1 536 | 71 | −392 | −109 | −264 | −954 | −44 | −864 |
| Net financials | 0 | −2 877 | −1 236 | 1 165 | 833 | 134 | 6 509 | 539 | 1 049 | −325 | 8 773 | 20 458 | 5 550 | 10 172 | 1 498 | 5 229 | 500 | −2 144 |
| Profit before tax | 0 | −3 841 | −2 491 | 4 | 148 | −595 | 5 787 | −236 | 820 | −299 | 10 309 | 20 529 | 5 158 | 10 062 | 1 234 | 4 276 | 457 | −3 008 |
| Tax | −0 | −1 193 | −671 | −798 | −93 | −0 | −0 | −0 | 11 | −11 | 311 | −48 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | 0 | −2 648 | −1 820 | 803 | 241 | −595 | 5 787 | −236 | 809 | −289 | 9 998 | 20 577 | 5 158 | 10 062 | 1 234 | 4 276 | 457 | −3 008 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | 42 001 | 38 114 | 40 618 | 51 865 | 23 775 | 27 534 | 31 245 | 24 181 | 19 102 | 33 955 | 88 758 | 106 714 | 105 660 | 91 654 | 85 002 | 102 906 | 108 550 |
| Equity | — | 7 797 | 5 930 | 6 733 | 6 974 | 6 378 | 10 165 | 8 929 | 6 738 | 6 363 | 14 361 | 34 939 | 31 096 | 24 659 | 15 892 | 10 168 | 10 625 | 7 617 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 4 412 | 7 265 | 11 084 | 9 620 | 8 235 | 7 047 | 32 816 | 50 104 | 23 105 | 59 755 | 58 673 | 91 707 | 88 176 |
| Short-term debt | 0 | 8 111 | 6 260 | 5 806 | 6 283 | 12 984 | 10 104 | 11 232 | 7 823 | 4 504 | 12 547 | 21 004 | 25 513 | 57 896 | 16 007 | 16 161 | 574 | 12 757 |
| Total debt | 0 | 34 204 | 32 183 | 33 885 | 44 891 | 17 396 | 17 369 | 22 316 | 17 443 | 12 739 | 19 594 | 53 820 | 75 617 | 81 001 | 75 761 | 74 834 | 92 281 | 100 933 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CS Chief Executive Officer | Chief Executive Officer | 2006 | — | — |
GS Deputy Member | Deputy Member | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Ulnica As | Company | 65.0% | 65.0% | 2024 |
Tunfaret As | Company | 35.0% | 35.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Samuelsen Gjerstrøm | Chief Executive Officer | 0 companies |
| Gunnar Samuelsen | Deputy Member | 0 companies |
| Bjarne Gjerstrøm Samuelsen | Chairman | 0 companies |