| Revenue | NOK 0 | — |
| EBITDA | NOK -453K | +14% |
| Net profit | NOK 23,2M | -35% |
| Total assets | NOK 181,2M | +2% |
| Equity | NOK 160,8M | +3% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 282 | 207 | 647 | 137 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | −492 | −760 | −581 | −412 | −1 339 | −1 562 | −1 661 | −1 203 | −1 201 | −1 463 | −655 | −528 | −453 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −6 | −7 | −7 | −7 | −10 | −6 | −5 | −5 | −5 |
| EBIT | −492 | −760 | −581 | −412 | −1 346 | −1 569 | −1 668 | −1 210 | −1 211 | −1 469 | −660 | −533 | −458 |
| Net financials | 18 837 | 32 776 | 16 730 | 28 843 | −4 887 | 5 802 | −5 465 | −2 433 | 15 508 | 25 045 | 6 055 | 39 424 | 24 363 |
| Profit before tax | 18 345 | 32 016 | 16 149 | 28 431 | −6 233 | 4 233 | −7 133 | −3 643 | 14 297 | 23 576 | 5 395 | 38 891 | 23 905 |
| Tax | 753 | 331 | −330 | 261 | −1 228 | −621 | −639 | 444 | 2 087 | 75 | 215 | 3 198 | 691 |
| Net profit | 17 592 | 31 684 | 16 479 | 28 169 | −5 005 | 4 854 | −6 494 | −4 087 | 12 210 | 23 501 | 5 180 | 35 693 | 23 214 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 81 271 | 112 602 | 123 359 | 148 048 | 134 450 | 136 708 | 126 993 | 120 913 | 127 718 | 146 391 | 143 541 | 178 287 | 181 238 |
| Equity | 71 169 | 99 791 | 116 270 | 136 439 | 126 435 | 126 289 | 114 795 | 105 708 | 109 918 | 126 420 | 127 599 | 155 543 | 160 757 |
| Long-term debt | 0 | 93 | 0 | 24 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 745 | 137 |
| Short-term debt | 10 102 | 12 718 | 7 088 | 11 584 | 8 015 | 10 419 | 12 198 | 15 205 | 17 799 | 19 971 | 15 942 | 20 999 | 20 344 |
| Total debt | 10 102 | 12 811 | 7 088 | 11 609 | 8 015 | 10 419 | 12 198 | 15 205 | 17 799 | 19 971 | 15 942 | 22 744 | 20 481 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TS Deputy Member | Deputy Member | 2005 | — | — |
LC Deputy Member | Deputy Member | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Parabolica As | Company | 20.0% | 20.0% | 2024 |
Incerto Invest As | Company | 20.0% | 20.0% | 2024 |
Mortenhm As | Company | 20.0% | 20.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Tom Stavnes | Deputy Member | 0 companies |
| Lully Cathrine Heje | Deputy Member | 0 companies |
| Morten Mæhle | Chairman | 0 companies |