| Revenue | NOK 50K | — |
| EBITDA | NOK -2M | -24% |
| Net profit | NOK -1M | -160% |
| Total assets | NOK 18,4M | -3% |
| Equity | NOK 8,9M | -10% |
| Employees | 2 | — |
| Item | 2010 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 75 | 116 | 10 | 0 | 0 | 32 853 | 18 992 | 0 | 0 | 31 615 | 8 257 | 0 | 0 | 50 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −377 | −377 | −1 509 | −1 383 | −1 383 | −1 403 | −1 412 | −1 412 | −1 873 |
| EBITDA | −350 | −111 | −112 | −170 | −245 | 1 600 | 176 | −1 699 | −1 892 | 5 261 | −3 278 | −1 594 | −1 642 | −2 030 |
| Depreciation & amort. | −32 | −6 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | −383 | −117 | −112 | −170 | −245 | 1 600 | 176 | −1 699 | −1 892 | 5 261 | −3 278 | −1 594 | −1 642 | −2 030 |
| Net financials | −380 | 155 | 2 766 | 3 328 | 1 123 | 2 195 | 7 962 | 2 925 | 11 849 | 1 221 | 3 803 | 7 416 | 1 246 | 1 001 |
| Profit before tax | −762 | 39 | 2 654 | 3 158 | 878 | 3 795 | 8 137 | 1 226 | 9 957 | 6 483 | 525 | 5 822 | −396 | −1 029 |
| Tax | −16 | 12 | 54 | 853 | 161 | 195 | −107 | −0 | −0 | 1 367 | −0 | −0 | −0 | −0 |
| Net profit | −747 | 27 | 2 600 | 2 305 | 717 | 3 600 | 8 245 | 1 226 | 9 957 | 5 115 | 525 | 5 822 | −396 | −1 029 |
| Item | 2010 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 15 685 | 23 342 | 20 776 | 28 120 | 43 316 | 47 570 | 33 144 | 26 395 | 47 690 | 35 805 | 23 601 | 19 177 | 18 901 | 18 401 |
| Equity | 3 696 | 2 461 | 3 060 | 5 366 | 5 283 | 6 483 | 4 528 | 4 353 | 10 910 | 12 026 | 8 550 | 10 372 | 9 976 | 8 947 |
| Long-term debt | 0 | 25 | 80 | 139 | 300 | 107 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 11 989 | 20 856 | 17 636 | 22 615 | 37 733 | 40 980 | 28 616 | 22 041 | 36 780 | 23 779 | 15 051 | 8 805 | 8 925 | 9 454 |
| Total debt | 11 989 | 20 882 | 17 716 | 22 754 | 38 033 | 41 087 | 28 616 | 22 041 | 36 780 | 23 779 | 15 051 | 8 805 | 8 925 | 9 454 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GC Deputy Member | Deputy Member | 2006 | — | — |
LR Chief Executive Officer | Chief Executive Officer | 2006 | — | — |
SB Deputy Member | Deputy Member | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Bexon As | Company | 50.0% | 50.0% | 2024 |
Benton As | Company | 50.0% | 50.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Gøril Cecilie Jokerud | Deputy Member | 0 companies |
| Leif Roger Johansen | Chief Executive Officer | 0 companies |
| Stine Buxrud | Deputy Member | 0 companies |
| Per Buxrud | Chairman | 0 companies |