| Revenue | NOK 0 | — |
| EBITDA | NOK -475K | -1576% |
| Net profit | NOK -354K | -224% |
| Total assets | NOK 5,1M | +3% |
| Equity | NOK 4,3M | -8% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 45 | 45 | 0 | 0 | 0 | 0 | 0 | 24 | 167 | 45 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | −0 | −0 | −0 | −94 | 94 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −30 | −121 | −0 | −10 | −440 |
| EBITDA | −2 | −7 | 39 | −56 | 84 | −9 | −3 | −6 | −0 | −26 | 144 | −21 | 10 | −126 | −20 | −28 | −475 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | −2 | −7 | 39 | −56 | 84 | −9 | −3 | −6 | −0 | −26 | 144 | −21 | 10 | −126 | −20 | −28 | −475 |
| Net financials | 811 | 101 | 1 785 | 1 194 | −39 | 416 | 3 | −12 | 3 865 | −30 | 637 | 23 | 152 | 441 | 555 | 330 | 142 |
| Profit before tax | 809 | 94 | 1 824 | 1 137 | 45 | 406 | −0 | −18 | 3 865 | −55 | 781 | 2 | 162 | 315 | 535 | 302 | −333 |
| Tax | −11 | 13 | 32 | 2 | 19 | −0 | −0 | −0 | 26 | −0 | 47 | −1 | 26 | 15 | 42 | 17 | 21 |
| Net profit | 820 | 81 | 1 792 | 1 136 | 26 | 406 | −0 | −18 | 3 839 | −55 | 734 | 3 | 136 | 299 | 493 | 285 | −354 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2 008 | 2 007 | 3 551 | 4 302 | 3 859 | 4 204 | 4 131 | 3 768 | 4 342 | 4 082 | 4 868 | 4 901 | 5 009 | 5 281 | 5 398 | 4 980 | 5 145 |
| Equity | 1 463 | 1 544 | 2 836 | 3 772 | 3 648 | 4 055 | 4 055 | 1 537 | 4 287 | 4 082 | 4 816 | 4 819 | 4 955 | 4 954 | 4 747 | 4 646 | 4 292 |
| Long-term debt | 525 | 450 | 390 | 210 | 210 | 144 | 74 | 0 | 0 | 0 | 22 | 14 | 11 | 9 | 7 | 6 | 0 |
| Short-term debt | 20 | 13 | 325 | 319 | 1 | 5 | 2 | 2 231 | 55 | 0 | 30 | 68 | 43 | 318 | 643 | 328 | 853 |
| Total debt | 545 | 463 | 715 | 529 | 211 | 149 | 76 | 2 231 | 55 | 0 | 52 | 82 | 54 | 327 | 651 | 334 | 853 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
WB Deputy Member | Deputy Member | 2006 | — | — |
HR Chief Executive Officer | Chief Executive Officer | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 5.0% | 5.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Werner Bjørk | Deputy Member | 0 companies |
| Henry Røthing | Chief Executive Officer | 0 companies |
| Astrid Østensjø Røthing | Board of Directors | 0 companies |