| Revenue | NOK 0 | — |
| EBITDA | NOK -16K | +83% |
| Net profit | NOK -39K | +45% |
| Total assets | NOK 4,9M | +14% |
| Equity | NOK -206K | -24% |
| Employees | 0 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 1 935 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | 0 | 346 | −111 | −40 | −333 | −54 | −176 | −591 | −223 | −22 | −15 | −13 | −13 | −11 | −36 | −12 | −40 | −93 | −16 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | 0 | 346 | −111 | −40 | −333 | −54 | −176 | −591 | −223 | −22 | −15 | −13 | −13 | −11 | −36 | −12 | −40 | −93 | −16 |
| Net financials | 0 | 155 | 148 | 69 | 61 | 37 | 15 | 64 | 32 | 8 | −3 | 7 | 8 | 8 | 6 | 12 | 22 | 1 | −35 |
| Profit before tax | 0 | 501 | 37 | 29 | −272 | −17 | −160 | −527 | −191 | −14 | −18 | −6 | −5 | −4 | −30 | −1 | −18 | −92 | −51 |
| Tax | −0 | 142 | 38 | 8 | −76 | −5 | −40 | −142 | −28 | 8 | 10 | 11 | −1 | −1 | −7 | −0 | −4 | −20 | −11 |
| Net profit | 0 | 359 | −1 | 21 | −195 | −12 | −120 | −385 | −163 | −22 | −28 | −16 | −4 | −3 | −23 | −1 | −14 | −72 | −39 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | 4 322 | 2 908 | 2 099 | 1 396 | 1 384 | 606 | 2 145 | 2 856 | 3 006 | 2 928 | 2 976 | 3 039 | 3 111 | 3 156 | 3 230 | 3 348 | 4 330 | 4 935 |
| Equity | — | 1 571 | 1 570 | 1 591 | 1 396 | 684 | 564 | 178 | 16 | −6 | −34 | −50 | −55 | −57 | −81 | −81 | −95 | −167 | −206 |
| Long-term debt | 0 | 800 | 800 | 0 | 0 | 0 | 0 | 1 967 | 2 840 | 2 900 | 2 962 | 3 026 | 3 094 | 3 164 | 3 236 | 3 312 | 3 390 | 4 497 | 5 141 |
| Short-term debt | 0 | 1 951 | 538 | 508 | 0 | 700 | 43 | 0 | 0 | 113 | 0 | 0 | 0 | 4 | 0 | 0 | 53 | 0 | 0 |
| Total debt | 0 | 2 751 | 1 338 | 508 | 0 | 700 | 43 | 1 967 | 2 840 | 3 013 | 2 962 | 3 026 | 3 094 | 3 168 | 3 236 | 3 312 | 3 443 | 4 497 | 5 141 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KO Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Chairman | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Lothe S J Holding As | Company | 58.3% | 58.3% | 2022 |
Ce Holding As | Company | 25.0% | 25.0% | 2022 |
4con As | Company | 16.7% | 16.7% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Kjetil Ove Rørheim | Chief Executive Officer | 0 companies |
| Ole Bjelland | Board of Directors | 0 companies |
| Per Steinar Lothe | Chairman | 0 companies |