| Revenue | NOK 0 | — |
| EBITDA | NOK -106K | +14% |
| Net profit | NOK 8,5M | +124% |
| Total assets | NOK 121,5M | +46% |
| Equity | NOK 37,9M | +29% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 82 846 | 62 573 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | −42 221 | −28 348 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | 6 615 | 8 912 | −35 | −49 | −84 | −55 | −49 | −48 | −51 | −135 | −162 | −103 | −85 | −83 | −114 | −124 | −106 |
| Depreciation & amort. | −829 | −946 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | 5 786 | 7 966 | −35 | −49 | −84 | −55 | −49 | −48 | −51 | −135 | −162 | −103 | −85 | −83 | −114 | −124 | −106 |
| Net financials | −45 242 | 16 020 | 9 167 | 4 010 | 225 | 8 905 | 10 314 | 2 852 | 8 616 | 9 164 | −14 359 | −13 955 | 15 400 | 5 508 | 1 406 | −34 101 | 11 445 |
| Profit before tax | −39 456 | 23 986 | 9 132 | 3 961 | 141 | 8 850 | 10 265 | 2 805 | 8 564 | 9 029 | −14 521 | −14 058 | 15 316 | 5 425 | 1 292 | −34 225 | 11 339 |
| Tax | −890 | 3 302 | 2 558 | 2 097 | 36 | 2 478 | 2 773 | 2 351 | 2 141 | 1 699 | 2 681 | 2 353 | 2 379 | 1 265 | 2 743 | 1 279 | 2 862 |
| Net profit | −38 566 | 20 684 | 6 574 | 1 864 | 105 | 6 372 | 7 492 | 453 | 6 423 | 7 330 | −17 202 | −16 411 | 12 936 | 4 160 | −1 451 | −35 504 | 8 476 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 138 420 | 147 768 | 114 105 | 116 356 | 103 066 | 112 052 | 133 442 | 126 598 | 129 675 | 128 564 | 106 519 | 105 803 | 118 439 | 120 762 | 121 519 | 83 396 | 121 467 |
| Equity | 111 466 | 132 150 | 100 642 | 102 706 | 102 811 | 101 183 | 108 675 | 69 128 | 75 551 | 82 881 | 65 679 | 49 268 | 62 204 | 66 364 | 64 913 | 29 409 | 37 885 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 26 953 | 15 618 | 13 463 | 13 650 | 256 | 10 869 | 24 767 | 57 470 | 54 124 | 45 683 | 40 841 | 56 535 | 56 235 | 54 398 | 56 606 | 53 987 | 83 582 |
| Total debt | 26 953 | 15 618 | 13 463 | 13 650 | 256 | 10 869 | 24 767 | 57 470 | 54 124 | 45 683 | 40 841 | 56 535 | 56 235 | 54 398 | 56 606 | 53 987 | 83 582 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TM Deputy Member | Deputy Member | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 11.0% | 11.0% | 2024 | |
| Individual | 11.0% | 11.0% | 2024 | |
| Individual | 11.0% | 11.0% | 2024 | |
| Individual | 2.6% | 2.6% | 2022 | |
| Individual | 1.9% | 1.9% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Thor Magnus Dahl-Pedersen | Deputy Member | 0 companies |
| Trond Dahl-Pedersen | Chairman | 0 companies |