| Revenue | NOK 6M | +71% |
| EBITDA | NOK 780K | -76% |
| Net profit | NOK 184K | -94% |
| Total assets | NOK 12M | -4% |
| Equity | NOK -7,9M | +2% |
| Employees | 10 | — |
| Item | 2008 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3 693 | 0 | 0 | 0 | 132 | 2 208 | 0 | 105 | 25 | 620 | 783 | 25 | 3 500 | 5 976 |
| Staff expenses | −1 284 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −2 362 |
| EBITDA | 515 | −10 | −51 | −10 | 3 | −349 | −2 726 | −269 | −117 | 306 | 560 | −102 | 3 194 | 780 |
| Depreciation & amort. | −7 | −0 | −0 | −0 | −3 550 | −655 | −847 | −796 | −796 | −796 | −76 | −76 | −139 | −94 |
| EBIT | 507 | −10 | −51 | −10 | −3 547 | −1 005 | −3 573 | −1 065 | −913 | −490 | 485 | −178 | 3 055 | 687 |
| Net financials | −55 | 0 | 0 | 0 | −80 | −257 | −298 | −418 | −298 | −210 | 15 | −324 | −720 | −503 |
| Profit before tax | 452 | −10 | −51 | −10 | −3 628 | −1 262 | −3 872 | −1 482 | −1 210 | −700 | 500 | −502 | 2 335 | 184 |
| Tax | −0 | −0 | −0 | −0 | −633 | −313 | 340 | −340 | −0 | −0 | −0 | −0 | −764 | −0 |
| Net profit | 452 | −10 | −51 | −10 | −2 995 | −948 | −4 211 | −1 143 | −1 210 | −700 | 500 | −502 | 3 099 | 184 |
| Item | 2008 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 337 | 88 | 0 | 0 | 10 922 | 15 390 | 11 446 | 9 758 | 8 944 | 8 480 | 8 765 | 8 696 | 12 392 | 11 951 |
| Equity | −1 159 | −989 | −1 040 | −1 050 | −2 249 | −2 257 | −6 468 | −7 611 | −10 620 | −11 320 | −10 820 | −11 322 | −8 123 | −7 940 |
| Long-term debt | 0 | 637 | 549 | 0 | 12 984 | 16 671 | 17 090 | 11 750 | 11 750 | 11 750 | 11 750 | 11 750 | 11 750 | 11 750 |
| Short-term debt | 1 496 | 440 | 491 | 1 050 | 187 | 976 | 825 | 5 618 | 7 814 | 8 050 | 7 835 | 8 268 | 8 765 | 8 141 |
| Total debt | 1 496 | 1 077 | 1 040 | 1 050 | 13 171 | 17 647 | 17 914 | 17 369 | 19 564 | 19 800 | 19 585 | 20 018 | 20 515 | 19 891 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HC Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
OM Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Grundfond As | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Hilde Camilla Hassel | Chief Executive Officer | 0 companies |
| Ola Moe | Chief Executive Officer | 0 companies |