| Revenue | NOK 1,8M | +49% |
| EBITDA | NOK -676K | +55% |
| Net profit | NOK -2,3M | -109% |
| Total assets | NOK 40,7M | +4% |
| Equity | NOK 25,4M | -15% |
| Employees | 6 | — |
| 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 | 0 | 0 | 0 | 54 | 246 | 377 | 618 | 1 219 | 1 811 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −460 | −1 507 | −1 440 |
| EBITDA | −17 | −18 | −15 | −18 | −15 | −18 | −22 | −26 | −45 | −35 | −40 | −67 | 44 | 97 | −310 | −1 505 | −676 |
| Depreciation & amort. | −0 | −0 | −4 | −14 | −14 | −11 | −0 | −0 | −0 | −0 | −0 | −31 | −260 | −110 | −255 | −340 | −704 |
| EBIT | −17 | −18 | −18 | −32 | −30 | −29 | −22 | −26 | −45 | −35 | −40 | −98 | −215 | −13 | −565 | −1 845 | −1 381 |
| Net financials | 601 | 1 258 | 1 513 | 401 | 1 320 | 1 024 | 1 042 | 1 534 | 51 | 3 535 | 1 465 | −109 | 1 854 | −501 | 1 956 | 28 164 | −965 |
| Profit before tax | 584 | 1 240 | 1 495 | 369 | 1 290 | 994 | 1 020 | 1 508 | 6 | 3 500 | 1 425 | −207 | 1 638 | −514 | 1 391 | 26 319 | −2 346 |
| Tax | −0 | 10 | 11 | 104 | −0 | −0 | 4 | −0 | −0 | −0 | −0 | −0 | 340 | 174 | −0 | −0 | −0 |
| Net profit | 584 | 1 230 | 1 484 | 265 | 1 290 | 994 | 1 016 | 1 508 | 6 | 3 500 | 1 425 | −207 | 1 298 | −688 | 1 391 | 26 319 | −2 346 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 987 | 2 927 | 4 211 | 3 444 | 4 616 | 5 110 | 5 688 | 6 692 | 3 998 | 7 469 | 6 861 | 8 484 | 15 329 | 14 662 | 14 925 | 39 338 | 40 715 |
| Equity | 1 444 | 2 074 | 3 058 | 3 123 | 4 113 | 4 607 | 5 123 | 3 931 | 3 937 | 6 237 | 4 259 | 4 052 | 5 350 | 4 662 | 6 053 | 29 972 | 25 426 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 829 | 5 314 | 5 051 | 4 867 | 7 594 | 13 073 |
| Short-term debt | 543 | 843 | 1 140 | 321 | 503 | 503 | 565 | 2 761 | 61 | 1 232 | 2 602 | 1 603 | 4 666 | 4 948 | 4 005 | 1 771 | 2 216 |
| Total debt | 543 | 843 | 1 140 | 321 | 503 | 503 | 565 | 2 761 | 61 | 1 232 | 2 602 | 4 432 | 9 979 | 10 000 | 8 872 | 9 366 | 15 289 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ØM Deputy Member | Deputy Member | 2006 | — | — |
JT Chief Executive Officer | Chief Executive Officer | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 22.6% | 22.6% | 2024 | |
| Individual | 22.6% | 22.6% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Ørjan Mellingen | Deputy Member | 0 companies |
| John Tore N Mellingen | Chief Executive Officer | 0 companies |
| Torstein Brakstad Mellingen | Board of Directors | 0 companies |