| Revenue | NOK 0 | — |
| EBITDA | NOK -2,7M | +49% |
| Net profit | NOK -8,5M | +9% |
| Total assets | NOK 258,3M | -23% |
| Equity | NOK 162,4M | -5% |
| Employees | 0 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | −308 | −4 796 | −5 612 | −2 430 | −5 | −0 | −0 | −0 | −1 455 | −1 557 | −1 125 |
| EBITDA | −844 | −8 924 | −10 951 | −4 530 | −1 754 | −826 | −878 | −713 | −2 386 | −5 224 | −2 677 |
| Depreciation & amort. | −0 | −30 | −30 | −24 | −7 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | −844 | −8 954 | −10 981 | −4 554 | −1 761 | −826 | −878 | −713 | −2 386 | −5 224 | −2 677 |
| Net financials | 24 536 | 35 737 | 17 505 | 5 795 | 1 763 | 792 | 54 126 | −1 590 | −1 657 | −4 072 | −5 774 |
| Profit before tax | 23 692 | 26 782 | 6 523 | 1 242 | 2 | −33 | 53 248 | −2 302 | −4 044 | −9 296 | −8 451 |
| Tax | 6 401 | 7 260 | 1 648 | 334 | 1 | −7 | 356 | −0 | 5 | −0 | −0 |
| Net profit | 17 291 | 19 522 | 4 876 | 908 | 1 | −26 | 52 892 | −2 302 | −4 048 | −9 296 | −8 451 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 297 544 | 457 809 | 295 939 | 257 751 | 262 784 | 337 510 | 395 357 | 307 575 | 308 763 | 335 358 | 258 263 |
| Equity | 69 516 | 89 038 | 93 914 | 94 821 | 94 822 | 134 796 | 186 463 | 184 161 | 180 112 | 170 816 | 162 365 |
| Long-term debt | 199 288 | 340 820 | 159 050 | 152 450 | 145 850 | 99 250 | 58 000 | 58 000 | 88 000 | 97 803 | 88 000 |
| Short-term debt | 28 740 | 26 731 | 41 919 | 10 480 | 22 112 | 103 464 | 150 895 | 65 414 | 40 650 | 66 739 | 7 898 |
| Total debt | 228 029 | 367 550 | 200 969 | 162 930 | 167 962 | 202 714 | 208 895 | 123 414 | 128 650 | 164 542 | 95 898 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
NH Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Anthon B Nilsen As | Company | 36.3% | 36.3% | 2024 |
Anthonstiftelsen | Company | 36.3% | 36.3% | 2024 |
Løvenskiold Gran As | Company | 10.3% | 10.3% | 2024 |
Gemini As | Company | 10.3% | 10.3% | 2024 |
Intendia Holding As | Company | 3.7% | 3.7% | 2024 |
Kanobi As | Company | 3.2% | 3.2% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Mikael Kaunitz | Chief Executive Officer | 0 companies |
| Nicolai Harald Løvenskiold | Chief Executive Officer | 0 companies |
| Stein Jacob Frisch | Board of Directors | 0 companies |
| Vibeke Hammer Madsen | Board of Directors | 0 companies |
| Zoran Covic | Board of Directors | 0 companies |
| Øivind Brath Ingerø | Board of Directors | 0 companies |
| Jan Elftorp | Board of Directors | 0 companies |
| Lars Andreas Buer | Board of Directors | 0 companies |