| Revenue | NOK 0 | — |
| EBITDA | NOK -444K | +5% |
| Net profit | NOK -425K | -1% |
| Total assets | NOK 770K | -17% |
| Equity | NOK -616K | +6% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 10 519 | 6 789 | 7 400 | 8 463 | 10 079 | 9 703 | 9 110 | 8 676 | 7 014 | 2 493 | 5 126 | 5 100 | 1 266 | 356 | 152 | 0 | 0 |
| Staff expenses | −5 708 | −3 810 | −4 366 | −4 326 | −4 589 | −4 475 | −4 193 | −4 239 | −3 907 | −1 946 | −2 651 | −1 973 | −414 | −39 | −0 | −0 | −0 |
| EBITDA | −1 685 | −1 499 | −1 525 | −742 | 279 | −52 | −166 | −691 | −1 347 | −1 632 | −760 | 29 | −380 | −455 | −483 | −466 | −444 |
| Depreciation & amort. | −28 | −50 | −177 | −239 | −251 | −383 | −461 | −346 | −253 | −311 | −263 | −183 | −124 | −109 | −58 | −5 | −30 |
| EBIT | −1 713 | −1 548 | −1 701 | −982 | 28 | −434 | −626 | −1 037 | −1 600 | −1 943 | −1 022 | −154 | −504 | −564 | −540 | −471 | −475 |
| Net financials | −20 | −30 | −35 | −30 | −21 | −151 | −158 | −161 | −108 | −91 | −98 | −93 | −59 | −50 | −60 | −70 | −70 |
| Profit before tax | −1 733 | −1 578 | −1 736 | −1 012 | 7 | −585 | −784 | −1 198 | −1 708 | −2 035 | −1 120 | −247 | −562 | −614 | −600 | −541 | −545 |
| Tax | −466 | −426 | −479 | −262 | 10 | −158 | −206 | −279 | −435 | −467 | −222 | −46 | −124 | −135 | −132 | −119 | −120 |
| Net profit | −1 267 | −1 153 | −1 257 | −750 | −3 | −427 | −579 | −918 | −1 274 | −1 568 | −898 | −200 | −439 | −479 | −468 | −422 | −425 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8 020 | 1 331 | 2 837 | 2 502 | 2 443 | 2 591 | 2 824 | 3 154 | 4 287 | 3 246 | 2 444 | 1 595 | 1 010 | 918 | 752 | 927 | 770 |
| Equity | 2 | −70 | −1 327 | −205 | −208 | −131 | −710 | −1 533 | −401 | −548 | −738 | −777 | −764 | −753 | −729 | −655 | −616 |
| Long-term debt | 0 | 0 | 0 | 0 | 761 | 823 | 2 084 | 3 000 | 3 843 | 2 983 | 2 201 | 1 439 | 1 741 | 1 663 | 1 498 | 1 582 | 1 422 |
| Short-term debt | 1 479 | 1 385 | 1 707 | 1 897 | 1 890 | 1 899 | 1 450 | 1 687 | 845 | 811 | 982 | 933 | 33 | 8 | −17 | 0 | −36 |
| Total debt | 8 017 | 1 401 | 4 164 | 2 707 | 2 651 | 2 722 | 3 534 | 4 688 | 4 688 | 3 794 | 3 183 | 2 372 | 1 774 | 1 671 | 1 482 | 1 582 | 1 386 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LJ Deputy Member | Deputy Member | 2005 | — | — |
SC Chief Executive Officer | Chief Executive Officer | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Nordic Management As | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Linda Jørgensen | Deputy Member | 0 companies |
| Sverre Christian Utvåg | Chief Executive Officer | 0 companies |
| Alf Magnar Hansen | Board of Directors | 0 companies |