| Revenue | NOK 10K | -98% |
| EBITDA | NOK -3,5M | -17% |
| Net profit | NOK -3,7M | -18% |
| Total assets | NOK 3M | +134% |
| Equity | NOK 1,9M | +595% |
| Employees | 3 | — |
| Item | 2008 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 0 | 0 | 0 | 145 | 0 | 51 | 0 | 120 | 0 | 152 | 53 | 0 | 480 | 10 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −79 | −183 | −0 | −694 | −633 | −1 876 | −2 064 |
| EBITDA | −94 | −53 | −143 | −175 | −718 | −6 050 | −514 | −131 | −1 247 | −1 333 | −1 367 | −384 | −2 745 | −2 260 | −3 014 | −3 530 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −16 | −65 | −65 | −49 | −0 | −0 | −0 | −0 | −41 | −80 | −123 | −134 |
| EBIT | −94 | −53 | −143 | −175 | −735 | −6 115 | −579 | −180 | −1 247 | −1 333 | −1 367 | −384 | −2 786 | −2 341 | −3 138 | −3 664 |
| Net financials | 395 | 0 | −0 | −524 | 0 | −0 | −1 048 | −24 | −29 | 50 | 1 | 0 | −495 | 7 | 28 | 4 |
| Profit before tax | 301 | −53 | −143 | −699 | −735 | −6 115 | −579 | −204 | −1 276 | −1 283 | −1 365 | −384 | −3 281 | −2 333 | −3 110 | −3 661 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | 301 | −53 | −143 | −699 | −735 | −6 115 | −579 | −204 | −1 276 | −1 283 | −1 365 | −384 | −3 281 | −2 333 | −3 110 | −3 661 |
| Item | 2008 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3 327 | 6 134 | 6 082 | 5 565 | 5 113 | 223 | 1 064 | 570 | 1 248 | 1 000 | 123 | 108 | 3 698 | 3 089 | 1 286 | 3 008 |
| Equity | 821 | 5 411 | 5 268 | 4 569 | 3 835 | −2 280 | −2 751 | −540 | 242 | 164 | −652 | −536 | 2 945 | 2 374 | 275 | 1 908 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 35 | 0 | 475 | 475 | 455 | 229 | 229 | 182 | 180 |
| Short-term debt | 2 506 | 723 | 814 | 996 | 1 279 | 2 504 | 3 814 | 1 076 | 1 006 | 361 | 300 | 189 | 524 | 485 | 830 | 919 |
| Total debt | 2 506 | 723 | 814 | 996 | 1 279 | 2 504 | 3 814 | 1 110 | 1 006 | 836 | 775 | 644 | 753 | 714 | 1 012 | 1 099 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KS Deputy Member | Deputy Member | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Aulin-Jansson Holding As | Company | 29.7% | 29.7% | 2024 |
Dl Holding As | Company | 7.4% | 7.4% | 2024 |
| Individual | 6.4% | 6.4% | 2024 | |
| Individual | 6.4% | 6.4% | 2024 | |
| Individual | 4.5% | 4.5% | 2024 | |
| Individual | 4.2% | 4.2% | 2023 | |
| Individual | 3.9% | 3.9% | 2024 | |
Large Holding As | Company | 1.7% | 1.7% | 2024 |
Hii Haa As | Company | 1.6% | 1.6% | 2024 |
Eminvest As | Company | 1.6% | 1.6% | 2024 |
Fleischer Holding As | Company | 1.6% | 1.6% | 2024 |
Keba Holding As | Company | 1.5% | 1.5% | 2024 |
| Individual | 1.4% | 1.4% | 2024 | |
| Individual | 1.3% | 1.3% | 2022 | |
| Individual | 1.3% | 1.3% | 2024 | |
| Individual | 1.2% | 1.2% | 2022 | |
Bjelke Holding As | Company | 1.0% | 1.0% | 2024 |
| Individual | 1.0% | 1.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Kristian Sivert Jensen | Deputy Member | 0 companies |
| Håvard Grjotheim | Board of Directors | 0 companies |
| Henrik Albert Carlsen | Board of Directors | 0 companies |
| Per Meinich | Board of Directors | 0 companies |
| Jøran Aulin-Jansson | Chairman | 0 companies |
| Øystein Soug | Board of Directors | 0 companies |
| Øivind Resch | Board of Directors | 0 companies |
| Arne Stefan Löfås | Board of Directors | 0 companies |