| Revenue | NOK 0 | — |
| EBITDA | NOK -581K | -112% |
| Net profit | NOK -1,1M | -156% |
| Total assets | NOK 14,6M | -12% |
| Equity | NOK 2M | -10% |
| Employees | 3 | — |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 1 000 | 0 | 0 | 36 997 | 56 943 | 64 627 | 0 | 3 820 | 51 345 | 76 211 | 45 264 | 39 104 | 7 696 | 10 252 | 0 |
| Staff expenses | −0 | −0 | −0 | −382 | −540 | −996 | −1 231 | −1 225 | −1 232 | −1 223 | −1 466 | −1 288 | −1 498 | −1 981 | −3 032 | −376 |
| EBITDA | −64 | −733 | −71 | −586 | 2 553 | 7 831 | 8 060 | −2 689 | −561 | −3 201 | −1 168 | −2 002 | 3 273 | 2 366 | 4 851 | −581 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −20 | −49 | −49 | −28 | −0 | −0 | −0 | −0 | −0 |
| EBIT | −64 | −733 | −71 | −586 | 2 553 | 7 831 | 8 060 | −2 710 | −609 | −3 250 | −1 196 | −2 002 | 3 273 | 2 366 | 4 851 | −581 |
| Net financials | −165 | −439 | −646 | −1 008 | −2 145 | −1 844 | −1 926 | −1 086 | 210 | 3 592 | 1 760 | −1 413 | −374 | −448 | −713 | −733 |
| Profit before tax | −229 | −1 172 | −717 | −1 594 | 407 | 5 987 | 6 134 | −3 795 | −399 | 342 | 564 | −3 414 | 2 899 | 1 917 | 4 139 | −1 314 |
| Tax | −64 | −328 | −201 | −446 | 147 | 1 616 | 1 656 | −911 | −649 | −570 | −516 | −751 | 638 | 422 | 2 211 | −239 |
| Net profit | −165 | −844 | −516 | −1 147 | 260 | 4 370 | 4 478 | −2 884 | 250 | 912 | 1 080 | −2 663 | 2 261 | 1 496 | 1 928 | −1 075 |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5 475 | 13 465 | 14 269 | 16 544 | 34 972 | 41 633 | 31 914 | 31 403 | 87 951 | 78 544 | 79 875 | 50 200 | 20 840 | 13 703 | 16 537 | 14 559 |
| Equity | 978 | 134 | −382 | −1 529 | −1 269 | 1 166 | 1 166 | −1 718 | 141 | 1 477 | 2 557 | −106 | 2 155 | 291 | 2 219 | 1 992 |
| Long-term debt | 1 273 | 13 191 | 6 224 | 3 683 | 2 708 | 16 318 | 20 407 | 29 399 | 27 889 | 29 957 | 24 589 | 20 445 | 13 105 | 9 177 | 9 177 | 9 177 |
| Short-term debt | 3 224 | 140 | 8 427 | 14 390 | 33 533 | 24 149 | 10 341 | 3 722 | 59 921 | 47 110 | 52 729 | 29 862 | 5 580 | 4 234 | 5 141 | 3 390 |
| Total debt | 4 497 | 13 331 | 14 651 | 18 073 | 36 241 | 40 467 | 30 748 | 33 121 | 87 810 | 77 067 | 77 318 | 50 306 | 18 685 | 13 412 | 14 319 | 12 568 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HS Deputy Member | Deputy Member | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Mælen Holding As | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Harald Sandmo | Deputy Member | 0 companies |
| Einar Sørensen | Chairman | 0 companies |