| Revenue | NOK 970K | -90% |
| EBITDA | NOK -8,8M | +17% |
| Net profit | NOK -3,9M | -217% |
| Total assets | NOK 237,9M | +3% |
| Equity | NOK 74,7M | -20% |
| Employees | 1 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 459 | 4 622 | 4 202 | 9 370 | 970 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −3 739 | −0 | −0 | 118 | −1 207 | −6 333 | −5 967 | −9 690 | −3 523 |
| EBITDA | 0 | 0 | −334 | −320 | −222 | −234 | −264 | −296 | −321 | −4 167 | −284 | −642 | −518 | −2 384 | −4 038 | −7 357 | −10 600 | −8 755 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | 0 | 0 | −334 | −320 | −222 | −234 | −264 | −296 | −321 | −4 167 | −284 | −642 | −518 | −2 384 | −4 038 | −7 357 | −10 600 | −8 755 |
| Net financials | 0 | 0 | 21 896 | 5 429 | 4 475 | 2 056 | 11 781 | 31 834 | 17 814 | 60 160 | 42 918 | 1 437 | 1 119 | 2 375 | 40 250 | 78 565 | 14 817 | 3 811 |
| Profit before tax | 0 | 0 | 21 562 | 5 109 | 4 253 | 1 821 | 11 518 | 31 539 | 17 493 | 55 993 | 42 634 | 795 | 601 | −9 | 36 212 | 71 208 | 4 217 | −4 944 |
| Tax | −0 | −0 | 6 025 | −0 | −280 | −20 | 3 184 | 8 402 | 1 269 | 1 320 | 602 | 79 | −0 | −2 | 4 567 | −1 207 | 934 | −1 087 |
| Net profit | 0 | 0 | 15 537 | 5 109 | 4 533 | 1 841 | 8 333 | 23 137 | 16 223 | 54 673 | 42 032 | 715 | 601 | −7 | 31 645 | 72 416 | 3 283 | −3 856 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | — | 63 968 | 62 209 | 69 337 | 57 274 | 73 331 | 136 416 | 135 918 | 194 696 | 171 617 | 196 477 | 151 211 | 134 187 | 169 857 | 246 730 | 230 097 | 237 948 |
| Equity | — | — | 46 530 | 49 639 | 50 172 | 44 013 | 48 347 | 63 483 | 57 073 | 89 274 | 61 351 | 62 067 | 54 668 | 49 215 | 59 765 | 93 749 | 92 960 | 74 662 |
| Long-term debt | 0 | 0 | 0 | 10 570 | 6 345 | 5 141 | 4 697 | 3 640 | 12 859 | 10 658 | 0 | 0 | 0 | 0 | 13 448 | 20 014 | 13 171 | 13 050 |
| Short-term debt | 0 | 0 | 17 438 | 2 000 | 12 820 | 8 120 | 20 287 | 69 293 | 65 986 | 94 764 | 110 265 | 134 410 | 96 543 | 84 972 | 96 645 | 132 967 | 123 966 | 150 236 |
| Total debt | 0 | 0 | 17 438 | 12 570 | 19 165 | 13 261 | 24 984 | 72 933 | 78 845 | 105 422 | 110 265 | 134 410 | 96 543 | 84 972 | 110 093 | 152 981 | 137 137 | 163 286 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EA Observer | Observer | 2020 | — | — |
TK Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
EK Deputy Member | Deputy Member | 2020 | — | — |
RG Deputy Member | Deputy Member | 2020 | — | — |
MG Deputy Member | Deputy Member | 2020 | — | — |
TE Deputy Member | Deputy Member | 2020 | — | — |
LJ Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
AS Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
HA Observer | Observer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Lasse Johansen Holding As | Company | 25.7% | 25.7% | 2024 |
Krona Invest As | Company | 25.7% | 25.7% | 2024 |
Runar Oustorp Holding As | Company | 25.7% | 25.7% | 2024 |
John Johansen Holding As | Company | 17.6% | 17.6% | 2024 |
Solid Gruppen As | Company | 2.5% | 2.5% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Esben André Jensen | Observer | 0 companies |
| Terje Karolin Lyngaas | Chief Executive Officer | 0 companies |
| Elisabeth Kolnes | Deputy Member | 0 companies |
| Runar Gaden | Deputy Member | 0 companies |
| Malin Groth Andersen | Deputy Member | 0 companies |
| Tom Eyvind Bjerke | Deputy Member | 0 companies |
| Lasse Johansen | Chief Executive Officer | 0 companies |
| Arild Sten Borgersen | Chief Executive Officer | 0 companies |
| Henrik Alexander Nehrig Jensen | Observer | 0 companies |
| Lukasz Adam Wolski | Board of Directors | 0 companies |
| Dominika Karolina Janowicz | Board of Directors | 0 companies |
| Trond Arild Åsdam | Board of Directors | 0 companies |
| Jørgen Evensen | Board of Directors | 0 companies |
| Runar Oustorp | Board of Directors | 0 companies |
| Kim André Johansen | Board of Directors | 0 companies |
| Trond Rino Delbekk | Board of Directors | 0 companies |
| David Kruse | Chairman | 0 companies |
| Rune Kilebu | Board of Directors | 0 companies |