| Revenue | NOK 24,7M | -47% |
| EBITDA | NOK -5,3M | -176% |
| Net profit | NOK -4,3M | -165% |
| Total assets | NOK 32,9M | -27% |
| Equity | NOK 28,4M | +0% |
| Employees | 12 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 279 | 691 | 1 013 | 318 | 220 | 713 | 244 | 1 884 | 5 213 | 11 059 | 21 673 | 28 972 | 25 845 | 23 809 | 28 612 | 46 538 | 24 660 |
| Staff expenses | −592 | −858 | −714 | −517 | 11 | −0 | −0 | −3 023 | −3 859 | −6 024 | −11 605 | −11 509 | −13 651 | −15 306 | −20 849 | −30 367 | −20 560 |
| EBITDA | −7 451 | −3 955 | −5 415 | −5 811 | −3 832 | 95 | 53 | −2 662 | −1 092 | −905 | 4 451 | 8 879 | −315 | −701 | −1 281 | 7 049 | −5 350 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −6 | −55 | −111 | −106 | −294 | −272 | −363 | −548 | −575 |
| EBIT | −7 451 | −3 955 | −5 415 | −5 811 | −3 832 | 95 | 53 | −2 662 | −1 097 | −960 | 4 340 | 8 773 | −609 | −973 | −1 643 | 6 501 | −5 925 |
| Net financials | −277 | −0 | 31 | 40 | 5 | 39 | 54 | −41 | −4 | −9 | 8 | 531 | −21 | −41 | 52 | 281 | 509 |
| Profit before tax | −7 728 | −3 956 | −5 384 | −5 771 | −3 827 | 134 | 107 | −2 703 | −1 102 | −969 | 4 348 | 9 303 | −630 | −1 014 | −1 591 | 6 782 | −5 416 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −1 200 | 976 | 1 930 | −147 | −224 | −349 | 206 | −1 123 |
| Net profit | −7 728 | −3 956 | −5 384 | −5 771 | −3 827 | 134 | 107 | −2 703 | −1 102 | 231 | 3 371 | 7 374 | −483 | −790 | −1 243 | 6 576 | −4 293 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2 843 | 12 066 | 9 080 | 8 420 | 6 413 | 6 847 | 7 211 | 4 835 | 4 736 | 7 661 | 27 890 | 40 931 | 43 998 | 42 569 | 33 420 | 44 952 | 32 885 |
| Equity | −7 101 | −303 | 3 839 | 5 182 | 6 289 | 6 349 | 6 736 | 4 033 | 2 932 | 3 163 | 25 236 | 26 109 | 25 626 | 25 343 | 25 344 | 28 510 | 28 389 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 910 | 1 645 | 1 430 | 1 212 | 1 006 | 789 |
| Short-term debt | 9 943 | 12 368 | 5 241 | 3 238 | 124 | 498 | 475 | 801 | 1 805 | 4 498 | 2 654 | 13 912 | 16 726 | 15 796 | 6 864 | 15 436 | 3 707 |
| Total debt | 9 943 | 12 368 | 5 241 | 3 238 | 124 | 498 | 475 | 801 | 1 805 | 4 498 | 2 654 | 14 822 | 18 372 | 17 226 | 8 076 | 16 442 | 4 496 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KA Deputy Member | Deputy Member | 2008 | — | — |
AO Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
AK Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Daimyo As | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Karsten Aubert | Deputy Member | 0 companies |
| Anders Ombustvedt | Chief Executive Officer | 0 companies |
| Anne Katrine Aubert | Chief Executive Officer | 0 companies |
| Espen Aubert | Chairman | 0 companies |