| Revenue | NOK 138K | -16% |
| EBITDA | NOK -508K | -47% |
| Net profit | NOK -942K | -31% |
| Total assets | NOK 6,9M | +0% |
| Equity | NOK -46K | -105% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 62 | 148 | 140 | 104 | 282 | 143 | 126 | 287 | 304 | 302 | 306 | 279 | 210 | 330 | 111 | 132 | 163 | 138 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −189 | −9 | −0 | −0 | −0 | −0 |
| EBITDA | −84 | −0 | −12 | −163 | −95 | 24 | −58 | 149 | 158 | 171 | 216 | 170 | −269 | 134 | −268 | −147 | −346 | −508 |
| Depreciation & amort. | −18 | −18 | −18 | −18 | −18 | −18 | −18 | −18 | −18 | −18 | −18 | −18 | −18 | −34 | −0 | −59 | −0 | −59 |
| EBIT | −103 | −19 | −30 | −182 | −114 | 6 | −76 | 131 | 140 | 152 | 198 | 151 | −288 | 100 | −268 | −206 | −346 | −567 |
| Net financials | 0 | 0 | −0 | −0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 1 | −1 | −48 | −305 | −374 | −375 |
| Profit before tax | −102 | −18 | −30 | −182 | −114 | 6 | −76 | 131 | 140 | 153 | 199 | 153 | −287 | 99 | −316 | −511 | −719 | −942 |
| Tax | −1 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | 25 | 34 | −63 | 23 | −18 | −0 | −0 | −0 |
| Net profit | −101 | −18 | −30 | −182 | −114 | 6 | −76 | 131 | 140 | 153 | 174 | 119 | −224 | 76 | −299 | −511 | −719 | −942 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 532 | 537 | 537 | 591 | 386 | 398 | 320 | 344 | 485 | 642 | 841 | 968 | 1 075 | 1 027 | 6 942 | 6 949 | 6 899 | 6 914 |
| Equity | 12 | −6 | −36 | −218 | −332 | −326 | −402 | −271 | −131 | 21 | 195 | 314 | 90 | 166 | 2 068 | 1 556 | 896 | −46 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 1 | 0 | 18 | 4 700 | 4 700 | 4 700 | 0 |
| Short-term debt | 520 | 543 | 573 | 809 | 718 | 724 | 723 | 615 | 616 | 621 | 644 | 653 | 985 | 843 | 175 | 693 | 1 303 | 2 260 |
| Total debt | 520 | 543 | 573 | 809 | 718 | 724 | 723 | 615 | 616 | 621 | 646 | 654 | 985 | 861 | 4 875 | 5 393 | 6 003 | 6 960 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PH Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
MG Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
SR Deputy Member | Deputy Member | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Sph1 As | Company | 50.0% | 50.0% | 2022 |
Movik Invest As | Company | 50.0% | 50.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Petter Haakestad | Chief Executive Officer | 0 companies |
| Morten Glenna | Chief Executive Officer | 0 companies |
| Svanaug Roe | Deputy Member | 0 companies |
| Stein Helge Østerli | Chairman | 0 companies |
| Britt Anita Østerli | Chairman | 0 companies |
| Henning Berntsen | Board of Directors | 0 companies |
| Anders Juul-Vadem | Board of Directors | 0 companies |
| Trond Leithe | Board of Directors | 0 companies |