| Revenue | NOK 258K | -22% |
| EBITDA | NOK 114K | -28% |
| Net profit | NOK -95K | -18% |
| Total assets | NOK 4,3M | -27% |
| Equity | NOK 2M | -1% |
| Employees | 0 | — |
| Item | 2009 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 983 | 424 | 445 | 411 | 532 | 442 | 433 | 588 | 206 | 655 | 286 | 331 | 258 |
| Staff expenses | −486 | −44 | −16 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | −270 | 181 | 107 | −156 | 84 | 143 | −40 | 168 | −43 | 183 | −280 | 158 | 114 |
| Depreciation & amort. | −142 | −90 | −106 | −142 | −157 | −146 | −174 | −189 | −174 | −161 | −188 | −247 | −239 |
| EBIT | −412 | 92 | 1 | −298 | −73 | −2 | −215 | −20 | −217 | 22 | −468 | −90 | −125 |
| Net financials | −151 | −140 | −135 | −115 | −0 | 10 | 10 | −1 | −1 | −2 | −3 | 10 | 8 |
| Profit before tax | −564 | −48 | −134 | −413 | −73 | 7 | −205 | −21 | −218 | 20 | −472 | −80 | −117 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −22 |
| Net profit | −564 | −48 | −134 | −413 | −73 | 7 | −205 | −21 | −218 | 20 | −472 | −80 | −95 |
| Item | 2009 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4 689 | 4 616 | 4 849 | 4 851 | 4 174 | 4 153 | 4 496 | 4 472 | 4 242 | 4 271 | 4 495 | 5 898 | 4 291 |
| Equity | 812 | 950 | 1 004 | 1 029 | 956 | 1 386 | 1 181 | 1 160 | 943 | 962 | 491 | 1 990 | 1 973 |
| Long-term debt | 3 647 | 3 651 | 3 631 | 424 | 424 | 2 768 | 3 293 | 3 293 | 3 293 | 3 293 | 3 893 | 3 893 | 2 314 |
| Short-term debt | 230 | 15 | 213 | 3 399 | 2 795 | −1 | 22 | 19 | 6 | 16 | 111 | 16 | 5 |
| Total debt | 3 877 | 3 666 | 3 845 | 3 823 | 3 219 | 2 767 | 3 315 | 3 312 | 3 299 | 3 308 | 4 004 | 3 909 | 2 319 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LM Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
MN Observer | Observer | 2013 | — | — |
ES Observer | Observer | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2013 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
K Nilsen-Nygaard As | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Leif Magne Hjelseng | Chief Executive Officer | 0 companies |
| Maren-Elisabet Nilsen-Nygaard | Observer | 0 companies |
| Erik Stubø | Observer | 0 companies |
| Anna-Helene Nilsen-Nygaard | Chairman | 0 companies |
| Alfred Magnus Nilsen-Nygaard | Board of Directors | 0 companies |