| Revenue | NOK 1,8M | +0% |
| EBITDA | NOK 1,7M | +2% |
| Net profit | NOK 325K | +14% |
| Total assets | NOK 25,5M | +1% |
| Equity | NOK 1,4M | +29% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 413 | 428 | 480 | 480 | 480 | 700 | 540 | 1 176 | 724 | 724 | 1 204 | 1 200 | 1 275 | 1 500 | 1 650 | 1 800 | 1 800 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | 331 | 109 | 443 | 438 | 354 | 628 | 417 | 1 039 | 601 | 610 | 1 105 | 1 095 | 1 141 | 1 378 | 1 493 | 1 641 | 1 668 |
| Depreciation & amort. | −51 | −51 | −51 | −51 | −55 | −146 | −217 | −219 | −219 | −216 | −205 | −205 | −205 | −205 | −205 | −229 | −229 |
| EBIT | 280 | 58 | 392 | 387 | 299 | 482 | 200 | 820 | 382 | 394 | 900 | 890 | 936 | 1 173 | 1 288 | 1 412 | 1 439 |
| Net financials | −326 | −267 | −243 | −253 | −228 | −384 | −778 | −771 | −673 | −704 | −666 | −692 | −516 | −483 | −695 | −1 047 | −1 024 |
| Profit before tax | −46 | −209 | 150 | 133 | 70 | 98 | −579 | 50 | −291 | −310 | 234 | 198 | 420 | 690 | 593 | 365 | 415 |
| Tax | −13 | −59 | 42 | 37 | 20 | 28 | −46 | −0 | −0 | −0 | −0 | −116 | 91 | 151 | 130 | 79 | 90 |
| Net profit | −33 | −151 | 108 | 96 | 50 | 71 | −532 | 50 | −291 | −310 | 234 | 314 | 329 | 539 | 464 | 286 | 325 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4 072 | 3 556 | 3 662 | 3 712 | 12 247 | 13 030 | 13 063 | 12 111 | 11 858 | 11 647 | 11 431 | 11 704 | 15 566 | 16 067 | 24 665 | 25 150 | 25 451 |
| Equity | −155 | −306 | −198 | −102 | −51 | 19 | −513 | −463 | −754 | −1 064 | −831 | −517 | −188 | 351 | 814 | 1 100 | 1 425 |
| Long-term debt | 4 174 | 0 | 0 | 0 | 9 172 | 11 892 | 11 648 | 11 776 | 11 832 | 11 361 | 10 721 | 10 376 | 15 630 | 15 654 | 15 784 | 15 863 | 15 775 |
| Short-term debt | 54 | 73 | 153 | 190 | 3 127 | 1 119 | 1 927 | 798 | 780 | 1 350 | 1 540 | 1 845 | 124 | 62 | 8 067 | 8 186 | 8 251 |
| Total debt | 4 227 | 3 862 | 3 860 | 3 813 | 12 298 | 13 011 | 13 576 | 12 575 | 12 612 | 12 711 | 12 262 | 12 221 | 15 754 | 15 716 | 23 851 | 24 050 | 24 026 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KW Deputy Member | Deputy Member | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Ns Holding As | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Karin Waag | Deputy Member | 0 companies |
| Naveed Sultan | Chairman | 0 companies |