| Revenue | NOK 0 | — |
| EBITDA | NOK -105K | +62% |
| Net profit | NOK -105K | +62% |
| Total assets | NOK 7,2M | +0% |
| Equity | NOK 6,4M | -2% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 0 | 0 | 0 | 50 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | −66 | −59 | −47 | −131 | −113 | −9 | −47 | −46 | −55 | −92 | −162 | −198 | −206 | −251 | −415 | −279 | −105 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | −66 | −59 | −47 | −131 | −113 | −9 | −47 | −46 | −55 | −92 | −162 | −198 | −206 | −251 | −415 | −279 | −105 |
| Net financials | 75 | 66 | 81 | 89 | −20 | −105 | 8 | 24 | 187 | 214 | 713 | 659 | 636 | 1 169 | −58 | 2 | 0 |
| Profit before tax | 8 | 7 | 35 | −42 | −133 | −113 | −38 | −22 | 133 | 122 | 551 | 461 | 429 | 918 | −474 | −277 | −105 |
| Tax | −0 | 2 | 10 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | 105 | 101 | 95 | 202 | −0 | −0 | −0 |
| Net profit | 8 | 5 | 25 | −42 | −133 | −113 | −38 | −22 | 133 | 122 | 446 | 359 | 335 | 716 | −474 | −277 | −105 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 527 | 2 926 | 2 955 | 2 903 | 8 079 | 8 001 | 7 957 | 7 990 | 7 392 | 7 419 | 7 922 | 8 029 | 7 904 | 8 383 | 7 207 | 7 210 | 7 206 |
| Equity | 1 067 | 2 920 | 2 945 | 2 903 | 5 300 | 5 187 | 5 149 | 5 126 | 5 259 | 5 381 | 5 827 | 6 187 | 6 521 | 7 237 | 6 763 | 6 487 | 6 382 |
| Long-term debt | 0 | 0 | 0 | 0 | 2 700 | 2 700 | 2 700 | 2 700 | 2 113 | 2 037 | 1 989 | 1 740 | 1 288 | 930 | 443 | 700 | 824 |
| Short-term debt | 460 | 6 | 10 | 0 | 79 | 114 | 108 | 163 | 21 | 0 | 106 | 103 | 95 | 216 | 0 | 24 | 1 |
| Total debt | 460 | 6 | 10 | 0 | 2 779 | 2 814 | 2 808 | 2 863 | 2 133 | 2 038 | 2 095 | 1 843 | 1 382 | 1 146 | 443 | 724 | 825 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JE Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
OM Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Chairman | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Limidario Holding As | Company | 14.1% | 14.1% | 2024 |
Gatland Invest As | Company | 2.3% | 2.3% | 2024 |
Composite Consulting As | Company | 1.1% | 1.1% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Jonny Ellingsen | Chief Executive Officer | 0 companies |
| Olav Magne Kvamme | Chief Executive Officer | 0 companies |
| Brian Sweeting | Board of Directors | 0 companies |
| Tor Anfinn Aasen | Chairman | 0 companies |