| Revenue | NOK 0 | — |
| EBITDA | NOK -3K | -141% |
| Net profit | NOK -157K | -39% |
| Total assets | NOK 226K | -56% |
| Equity | NOK -4,5M | +0% |
| Employees | 0 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 600 | 400 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | −0 | −289 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | 0 | −7 340 | 382 | −5 | −9 | −1 | 0 | −3 | −0 | 0 | −6 | −1 | −0 | −0 | 0 | −1 | −0 | −1 | −3 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | 0 | −7 340 | 382 | −5 | −9 | −1 | 0 | −3 | −0 | 0 | −6 | −1 | −0 | −0 | 0 | −1 | −0 | −1 | −3 |
| Net financials | 0 | −519 | −964 | −186 | −94 | −237 | −270 | −265 | −281 | −293 | −227 | −214 | −323 | −395 | −405 | 3 754 | −176 | −223 | −202 |
| Profit before tax | 0 | −7 859 | −582 | −191 | −103 | −238 | −270 | −269 | −281 | −293 | −234 | −215 | −323 | −396 | −405 | 3 754 | −176 | −224 | −205 |
| Tax | −0 | −45 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −111 | −48 |
| Net profit | 0 | −7 814 | −582 | −191 | −103 | −238 | −270 | −269 | −281 | −293 | 306 | −715 | −323 | −396 | −405 | 3 754 | −176 | −113 | −157 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | 799 | 1 560 | 1 566 | 1 654 | 1 657 | 1 645 | 1 617 | 1 617 | 1 613 | 575 | 75 | 75 | 75 | 75 | 56 | 0 | 509 | 226 |
| Equity | — | −5 913 | −5 170 | −5 361 | −5 464 | −5 702 | −5 972 | −6 240 | −6 522 | −6 814 | −6 508 | −7 223 | −7 546 | −7 942 | −8 347 | −4 593 | −4 769 | −4 487 | −4 473 |
| Long-term debt | 0 | 6 005 | 0 | 0 | 7 118 | 7 359 | 7 617 | 7 857 | 8 138 | 8 427 | 6 116 | 6 330 | 6 653 | 8 017 | 7 454 | 3 551 | 3 395 | 3 395 | 3 245 |
| Short-term debt | 0 | 707 | 29 | 33 | 0 | 0 | 0 | 0 | 0 | 0 | 967 | 967 | 968 | 0 | 968 | 1 098 | 1 374 | 1 602 | 1 454 |
| Total debt | 0 | 6 712 | 6 730 | 6 927 | 7 118 | 7 359 | 7 617 | 7 857 | 8 138 | 8 427 | 7 083 | 7 298 | 7 621 | 8 017 | 8 421 | 4 649 | 4 769 | 4 997 | 4 699 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BO Deputy Member | Deputy Member | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Teo Invest As | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Bjørn Olav Heidenstrøm | Deputy Member | 0 companies |
| Jørn Erik Borge | Board of Directors | 0 companies |
| Teodor Koritzinsky Luisa | Chairman | 0 companies |