| Revenue | NOK 13M | +89% |
| EBITDA | NOK -25,4M | -1821% |
| Net profit | NOK -31,8M | -487% |
| Total assets | NOK 196,3M | -21% |
| Equity | NOK 146,3M | -18% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 800 | 466 | 317 | 864 | 587 | 593 | 285 | 1 113 | 10 555 | 4 248 | 8 813 | 16 138 | 5 276 | 6 160 | 6 874 | 13 005 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | −578 | −7 521 | −1 105 | 179 | −2 244 | −442 | −860 | 168 | 2 774 | −8 642 | −5 488 | 6 171 | −7 161 | −2 527 | 1 477 | −25 410 |
| Depreciation & amort. | −6 | −14 | −25 | −31 | −22 | −15 | −19 | −7 | −18 | −34 | −22 | −22 | −21 | −1 036 | −21 | −21 |
| EBIT | −584 | −7 534 | −1 130 | 148 | −2 266 | −457 | −879 | 160 | 2 756 | −8 676 | −5 511 | 6 149 | −7 182 | −3 563 | 1 456 | −25 431 |
| Net financials | 12 616 | 113 | 2 472 | 7 317 | 14 | −2 112 | 402 | 23 | 110 | 14 713 | 104 146 | 62 271 | 22 624 | −2 410 | 7 545 | −9 141 |
| Profit before tax | 12 033 | −7 421 | 1 342 | 7 465 | −2 252 | −2 569 | −477 | 184 | 2 866 | 6 037 | 98 635 | 68 419 | 15 442 | −5 973 | 9 000 | −34 572 |
| Tax | −0 | 179 | 43 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −4 751 | 1 143 | −1 428 | −592 | 786 | −2 750 |
| Net profit | 12 033 | −7 600 | 1 299 | 7 465 | −2 252 | −2 569 | −477 | 184 | 2 866 | 6 037 | 103 387 | 67 276 | 16 870 | −5 381 | 8 214 | −31 822 |
| Item | 2008 | 2009 | 2010 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 17 657 | 9 829 | 10 945 | 17 969 | 18 057 | 15 973 | 19 498 | 27 279 | 34 673 | 59 452 | 164 296 | 201 341 | 220 476 | 211 972 | 247 062 | 196 348 |
| Equity | 15 796 | 8 196 | 9 494 | 17 189 | 14 938 | 12 369 | 11 891 | 12 075 | 14 942 | 20 979 | 119 366 | 186 642 | 191 511 | 177 130 | 178 144 | 146 323 |
| Long-term debt | 428 | 0 | 0 | 428 | 2 978 | 2 978 | 6 562 | 12 956 | 12 933 | 27 175 | 22 853 | 6 644 | 5 007 | 17 004 | 49 826 | 33 065 |
| Short-term debt | 1 433 | 1 205 | 1 023 | 351 | 141 | 627 | 1 045 | 2 248 | 6 798 | 11 298 | 22 078 | 8 055 | 23 957 | 17 837 | 19 092 | 16 960 |
| Total debt | 1 861 | 1 633 | 1 451 | 779 | 3 119 | 3 604 | 7 607 | 15 204 | 19 731 | 38 473 | 44 930 | 14 699 | 28 964 | 34 842 | 68 917 | 50 025 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KØ Deputy Member | Deputy Member | 2006 | — | — |
FM Chief Executive Officer | Chief Executive Officer | 2007 | — | — |
No data on file.
No shareholder data available.
| Person | Role here | Other companies |
|---|---|---|
| Kim Øien | Deputy Member | 0 companies |
| Frode Marc Bohan | Chief Executive Officer | 0 companies |