| Revenue | NOK 0 | — |
| EBITDA | NOK -20K | -7% |
| Net profit | NOK -20K | -9% |
| Total assets | NOK 97K | -1% |
| Equity | NOK 68K | -23% |
| Employees | 0 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 2 614 | 1 016 | 1 333 | 1 704 | 488 | 15 | 46 | 335 | 164 | 15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | −0 | −519 | −463 | −340 | −433 | −20 | −2 | −0 | −2 | −0 | 39 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | 0 | 163 | −92 | −114 | −39 | −66 | −248 | −126 | −48 | −8 | 20 | −9 | −7 | −11 | −18 | −18 | −16 | −18 | −20 |
| Depreciation & amort. | −0 | −57 | −60 | −28 | −16 | −16 | −11 | −10 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | 0 | 106 | −152 | −142 | −56 | −82 | −259 | −136 | −48 | −8 | 20 | −9 | −7 | −11 | −18 | −18 | −16 | −18 | −20 |
| Net financials | 0 | 5 | −5 | −0 | −0 | −5 | −9 | −16 | −2 | −1 | −0 | 0 | 0 | 0 | 0 | 0 | −0 | −0 | −1 |
| Profit before tax | 0 | 111 | −157 | −143 | −56 | −87 | −268 | −152 | −50 | −9 | 20 | −9 | −7 | −11 | −18 | −18 | −16 | −18 | −20 |
| Tax | −0 | 43 | −36 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −7 | −4 | −0 | −0 | −0 |
| Net profit | 0 | 68 | −121 | −143 | −56 | −87 | −268 | −152 | −50 | −9 | 20 | −9 | −7 | −11 | −11 | −14 | −16 | −18 | −20 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | 1 065 | 420 | 642 | 377 | 230 | 23 | 126 | 391 | 347 | 121 | 112 | 114 | 102 | 133 | 118 | 117 | 98 | 97 |
| Equity | — | 435 | 314 | 172 | 116 | 29 | −239 | 110 | 310 | 301 | 121 | 112 | 105 | 94 | 106 | 106 | 106 | 88 | 68 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25 | 10 | 0 | 6 | 0 |
| Short-term debt | 0 | 629 | 105 | 471 | 261 | 201 | 262 | 16 | 81 | 45 | 0 | 0 | 9 | 8 | 1 | 2 | 10 | 4 | 4 |
| Total debt | 0 | 629 | 105 | 471 | 261 | 201 | 262 | 16 | 81 | 45 | 0 | 0 | 9 | 8 | 26 | 12 | 10 | 10 | 29 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FR Chief Executive Officer | Chief Executive Officer | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2007 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Saeta Vekst As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Robert Forsnes | Chief Executive Officer | 0 companies |
| Einar Monge | Chairman | 0 companies |
| Katrine Hessen Monge | Board of Directors | 0 companies |