| Revenue | NOK 134K | — |
| EBITDA | NOK -172K | +2% |
| Net profit | NOK 3,7M | +19% |
| Total assets | NOK 34,4M | +27% |
| Equity | NOK 30,4M | +76% |
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 134 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −8 | −14 | −18 | −26 | −17 |
| EBITDA | −32 | −43 | −47 | −26 | −36 | −31 | −48 | −52 | −161 | −92 | −74 | −63 | −110 | −126 | −139 | −176 | −172 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −87 | −116 | −116 | −116 | −47 |
| EBIT | −32 | −43 | −47 | −26 | −36 | −31 | −48 | −52 | −161 | −92 | −74 | −63 | −197 | −241 | −255 | −292 | −220 |
| Net financials | −2 796 | 1 659 | 814 | 142 | 471 | 1 672 | 1 057 | 711 | 70 | 1 608 | 137 | 191 | 3 690 | 2 652 | 459 | 3 427 | 5 819 |
| Profit before tax | −2 828 | 1 616 | 767 | 115 | 436 | 1 642 | 1 009 | 658 | −90 | 1 517 | 63 | 128 | 3 494 | 2 411 | 204 | 3 135 | 5 600 |
| Tax | −21 | 21 | 153 | −31 | 31 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −340 | −0 | −0 | 44 | 1 922 |
| Net profit | −2 807 | 1 595 | 615 | 146 | 405 | 1 642 | 1 009 | 658 | −90 | 1 517 | 63 | 128 | 3 834 | 2 411 | 204 | 3 091 | 3 678 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11 250 | 11 768 | 10 734 | 8 708 | 8 345 | 9 369 | 10 261 | 11 295 | 10 263 | 11 260 | 10 803 | 10 885 | 13 377 | 14 772 | 24 431 | 26 995 | 34 388 |
| Equity | −1 164 | 431 | 1 046 | 1 192 | 1 597 | 3 238 | 4 247 | 5 055 | 6 194 | 7 711 | 7 655 | 7 515 | 11 592 | 14 003 | 14 206 | 17 298 | 30 402 |
| Long-term debt | 12 414 | 11 325 | 9 535 | 7 517 | 6 748 | 6 131 | 6 013 | 6 240 | 4 051 | 3 550 | 3 030 | 2 983 | 1 641 | 626 | 10 206 | 9 630 | 1 291 |
| Short-term debt | 0 | 11 | 153 | 0 | 0 | 0 | 0 | 6 240 | 17 | −2 | 119 | 386 | 144 | 144 | 19 | 66 | 2 695 |
| Total debt | 12 414 | 11 336 | 9 688 | 7 517 | 6 748 | 6 131 | 6 013 | 6 240 | 4 069 | 3 548 | 3 149 | 3 370 | 1 785 | 770 | 10 224 | 9 697 | 3 985 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Chief Executive Officer | Chief Executive Officer | 2006 | — | — |
LH Deputy Member | Deputy Member | 2006 | — | — |
No data on file.
No shareholder data available.
| Person | Role here | Other companies |
|---|---|---|
| Magnar Salte | Chief Executive Officer | 0 companies |
| Lillian-Elin Helgø | Deputy Member | 0 companies |