| Revenue | NOK 0 | — |
| EBITDA | NOK -18K | +64% |
| Net profit | NOK -40K | +33% |
| Total assets | NOK 82K | +10% |
| Equity | NOK -503K | -9% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 358 | 1 248 | 1 085 | 1 219 | 1 521 | 1 025 | 318 | 548 | 514 | 1 049 | 2 325 | 544 | 232 | 98 | 87 | 0 | 0 | 0 |
| Staff expenses | −875 | −520 | −408 | −242 | −336 | 1 | 39 | −0 | −5 | −1 | −161 | −2 | 3 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | −152 | −123 | 18 | 124 | −66 | 150 | 31 | −7 | 8 | 294 | 61 | −114 | 8 | −18 | −25 | −37 | −52 | −18 |
| Depreciation & amort. | −35 | −35 | −33 | −29 | −18 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | −187 | −158 | −15 | 95 | −84 | 150 | 31 | −7 | 8 | 294 | 61 | −114 | 8 | −18 | −25 | −37 | −52 | −18 |
| Net financials | −10 | −21 | −22 | −65 | −74 | −67 | −18 | −49 | −20 | −21 | −22 | −15 | −10 | −13 | −23 | −14 | −8 | −21 |
| Profit before tax | −197 | −180 | −37 | 30 | −158 | 83 | 13 | −56 | −12 | 273 | 39 | −129 | −2 | −31 | −48 | −51 | −60 | −40 |
| Tax | 39 | −51 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | −236 | −129 | −37 | 30 | −158 | 83 | 13 | −56 | −12 | 273 | 39 | −129 | −2 | −31 | −48 | −51 | −60 | −40 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 488 | 381 | 326 | 843 | 764 | 816 | 548 | 422 | 380 | 613 | 596 | 204 | 184 | 142 | 32 | 75 | 75 | 82 |
| Equity | −188 | −317 | −353 | −323 | −482 | −399 | −386 | −442 | −454 | −181 | −141 | −270 | −272 | −303 | −352 | −403 | −463 | −503 |
| Long-term debt | 250 | 500 | 500 | 990 | 960 | 930 | 890 | 850 | 790 | 710 | 630 | 410 | 410 | 410 | 0 | 360 | 320 | 290 |
| Short-term debt | 426 | 198 | 180 | 176 | 285 | 285 | 44 | 14 | 44 | 84 | 107 | 64 | 46 | 35 | 384 | 118 | 217 | 295 |
| Total debt | 676 | 698 | 680 | 1 166 | 1 245 | 1 215 | 934 | 864 | 834 | 794 | 737 | 474 | 456 | 445 | 384 | 478 | 537 | 585 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Sd Forfuture As | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Steinar Danielsen | Chairman | 0 companies |
| Vagn Bøgh Skovlund | Board of Directors | 0 companies |