| Revenue | NOK 2M | +42% |
| EBITDA | NOK -915K | +63% |
| Net profit | NOK -919K | +65% |
| Total assets | NOK 1,8M | -13% |
| Equity | NOK -3,5M | -36% |
| Employees | 1 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20 | 470 | 372 | 44 | 266 | 1 168 | 837 | 1 398 | 1 980 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −207 | −164 |
| EBITDA | −19 | −29 | −10 | −9 | −7 | −2 | −5 | −4 | −42 | 181 | −28 | −82 | −435 | −101 | −145 | −2 473 | −915 |
| Depreciation & amort. | −350 | −175 | −87 | −44 | −22 | −11 | −11 | −0 | −0 | −0 | −0 | −0 | −22 | −22 | −200 | −126 | −0 |
| EBIT | −369 | −204 | −98 | −53 | −28 | −13 | −16 | −4 | −42 | 181 | −28 | −82 | −457 | −123 | −345 | −2 599 | −915 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | −6 | −6 | 0 | 0 | 34 | −34 | −25 | −38 | −3 |
| Profit before tax | −369 | −204 | −98 | −53 | −28 | −13 | −16 | −4 | −48 | 175 | −28 | −82 | −491 | −157 | −370 | −2 637 | −919 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | 29 | −7 | −18 | −4 | −0 | −0 | −0 | −0 |
| Net profit | −369 | −204 | −98 | −53 | −28 | −13 | −16 | −4 | −48 | 146 | −21 | −64 | −487 | −157 | −370 | −2 637 | −919 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 410 | 180 | 93 | 46 | 24 | 13 | 2 | 2 | 16 | 1 127 | 1 008 | 827 | 810 | 834 | 557 | 2 126 | 1 845 |
| Equity | 353 | — | — | −1 | −29 | −42 | −58 | −62 | −110 | 36 | 15 | 775 | 288 | 131 | 15 | −2 579 | −3 498 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 29 | 22 | 4 | 294 | 87 | 103 | 3 990 | 4 560 |
| Short-term debt | 56 | 31 | 41 | 46 | 53 | 55 | 60 | 64 | 126 | 1 061 | 971 | 49 | 228 | 616 | 438 | 715 | 783 |
| Total debt | 56 | 31 | 41 | 46 | 53 | 55 | 60 | 64 | 126 | 1 091 | 992 | 52 | 522 | 703 | 541 | 4 705 | 5 343 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CA Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
TM Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Bjørnebo As | Company | 50.0% | 50.0% | 2024 |
Tmw As | Company | 50.0% | 50.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Cristian Augustin Turc | Chief Executive Officer | 0 companies |
| Thomas Martin Wiggen | Chief Executive Officer | 0 companies |
| Olga Berg Karlsen | Chairman | 0 companies |
| Bjørn Olav Aunegjerdet | Chairman | 0 companies |