| Revenue | NOK 7,3M | — |
| EBITDA | NOK -1,1M | -1423% |
| Net profit | NOK -784K | -54630% |
| Total assets | NOK 4,2M | +248% |
| Equity | NOK 858K | -22% |
| Employees | 7 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 281 | 267 | 226 | 246 | 150 | 0 | 1 511 | 1 599 | 1 652 | 1 941 | 687 | 281 | 730 | 0 | 0 | 0 | 7 340 |
| Staff expenses | −0 | −0 | −0 | −0 | −341 | −0 | −1 041 | −1 418 | −1 469 | −1 519 | −472 | −254 | −657 | −0 | −0 | −0 | −1 951 |
| EBITDA | 141 | 174 | 150 | 154 | −442 | −40 | 371 | 23 | −3 | 185 | 36 | −60 | −35 | −60 | −49 | −70 | −1 064 |
| Depreciation & amort. | −74 | −76 | −75 | −75 | −0 | −0 | −15 | −22 | −22 | −22 | −22 | −6 | −3 | −3 | −0 | −0 | −0 |
| EBIT | 67 | 98 | 75 | 79 | −442 | −40 | 357 | 2 | −25 | 163 | 14 | −66 | −38 | −62 | −49 | −70 | −1 064 |
| Net financials | −783 | −334 | −256 | −261 | 3 601 | 74 | 35 | 3 | 30 | 31 | 39 | 37 | 41 | 46 | 48 | 72 | 59 |
| Profit before tax | −716 | −236 | −180 | −182 | 3 159 | 35 | 392 | 5 | 5 | 194 | 53 | −29 | 3 | −17 | −2 | 2 | −1 005 |
| Tax | 5 | −5 | −0 | −0 | 548 | −10 | 106 | −33 | −12 | 36 | 4 | −6 | 1 | −4 | −0 | 0 | −221 |
| Net profit | −721 | −231 | −180 | −182 | 2 611 | 45 | 286 | 38 | 18 | 159 | 49 | −22 | 2 | −13 | −1 | 1 | −784 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5 205 | 4 784 | 4 417 | 4 066 | 2 402 | 2 430 | 1 749 | 2 058 | 2 051 | 1 849 | 1 431 | 1 539 | 1 408 | 1 231 | 1 222 | 1 213 | 4 220 |
| Equity | −213 | −444 | −624 | −806 | 1 798 | 701 | 703 | 856 | 961 | 1 090 | 1 139 | 1 117 | 1 119 | 1 106 | 1 105 | 1 106 | 858 |
| Long-term debt | 5 347 | 0 | 0 | 4 835 | 548 | 541 | 578 | 430 | 331 | 253 | 192 | 153 | 122 | 97 | 78 | 62 | 2 323 |
| Short-term debt | 72 | 38 | 31 | 37 | 56 | 1 189 | 468 | 773 | 759 | 507 | 100 | 269 | 166 | 28 | 39 | 45 | 1 038 |
| Total debt | 5 418 | 5 228 | 5 041 | 4 872 | 604 | 1 730 | 1 047 | 1 203 | 1 090 | 760 | 291 | 423 | 289 | 125 | 117 | 107 | 3 362 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Chief Executive Officer | Chief Executive Officer | 2026 | — | — |
PR Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
AM Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Calmar Eiendom 1 As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Stian Mattson | Chief Executive Officer | 0 companies |
| Preben Reppenhagen | Chief Executive Officer | 0 companies |
| Adelyn Montecillo Sabarre | Chief Executive Officer | 0 companies |
| Martin Wamraa Sælensminde | Chairman | 0 companies |
| Carl Marius Vårdal Egge | Board of Directors | 0 companies |