| Revenue | NOK 36M | +3348% |
| EBITDA | NOK 4,4M | +744% |
| Net profit | NOK 3,7M | -56% |
| Total assets | NOK 25,8M | -53% |
| Equity | NOK 9M | -71% |
| Employees | 2 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 386 | 10 | 0 | 1 148 | 0 | 2 826 | 0 | 0 | 9 582 | 43 932 | 17 242 | 95 416 | 56 466 | 130 309 | 82 882 | 1 045 | 36 036 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −281 | −2 114 | −2 874 | −2 945 | −770 | −752 |
| EBITDA | 84 | −113 | −17 | 1 133 | −20 | 345 | −19 | −19 | 1 664 | 6 925 | 3 183 | 10 181 | 2 260 | 12 007 | 5 979 | −679 | 4 374 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −6 | −33 | −36 | −34 | −28 | −0 | −0 |
| EBIT | 84 | −113 | −17 | 1 133 | −20 | 345 | −19 | −19 | 1 664 | 6 925 | 3 177 | 10 148 | 2 224 | 11 973 | 5 952 | −679 | 4 374 |
| Net financials | −30 | 3 | 25 | 12 | −18 | −32 | 33 | −2 | −923 | −1 054 | −1 206 | −1 914 | −1 785 | −3 309 | −1 502 | 9 101 | 370 |
| Profit before tax | 54 | −110 | 8 | 1 146 | −38 | 313 | 14 | −21 | 741 | 5 872 | 1 972 | 8 234 | 439 | 8 664 | 4 450 | 8 422 | 4 744 |
| Tax | 16 | −31 | −0 | 317 | −0 | 78 | 4 | −0 | 180 | 1 409 | 456 | 1 869 | 93 | 1 860 | 987 | 39 | 1 044 |
| Net profit | 38 | −79 | 8 | 828 | −38 | 235 | 10 | −21 | 561 | 4 462 | 1 515 | 6 365 | 346 | 6 804 | 3 462 | 8 383 | 3 700 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 581 | 372 | 384 | 1 524 | 2 380 | 1 482 | 1 419 | 5 227 | 33 829 | 28 349 | 63 854 | 50 315 | 59 334 | 62 608 | 56 856 | 54 346 | 25 753 |
| Equity | 450 | — | 379 | 1 207 | 1 169 | 1 404 | 1 414 | 1 393 | 1 954 | 4 416 | 5 232 | 12 597 | 12 943 | 19 747 | 21 709 | 31 093 | 9 043 |
| Long-term debt | 89 | 0 | 0 | 0 | 1 211 | 1 | 1 | 3 834 | 30 971 | 20 485 | 51 082 | 33 921 | 42 930 | 33 397 | 29 273 | 17 880 | 9 122 |
| Short-term debt | 42 | 2 | 5 | 317 | 0 | 78 | 4 | 0 | 905 | 3 448 | 7 540 | 3 797 | 3 461 | 9 464 | 5 873 | 5 373 | 7 588 |
| Total debt | 131 | 2 | 5 | 317 | 1 211 | 78 | 4 | 3 834 | 31 876 | 23 933 | 58 623 | 37 718 | 46 391 | 42 861 | 35 146 | 23 253 | 16 710 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FG Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
AK Deputy Member | Deputy Member | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Fremad As | Company | 45.2% | 45.2% | 2024 |
Fjorten Tolv Fjorten As | Company | 45.2% | 45.2% | 2024 |
Fredde Holding As | Company | 9.6% | 9.6% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Fredrik Grøndahl | Chief Executive Officer | 0 companies |
| Ann Kristin Grøndahl | Deputy Member | 0 companies |
| Olav Grøndahl | Board of Directors | 0 companies |
| Geir Karlstad | Chairman | 0 companies |