| Revenue | NOK 0 | — |
| EBITDA | NOK -16K | +44% |
| Net profit | NOK -19K | +35% |
| Total assets | NOK 221K | -8% |
| Equity | NOK 212K | -8% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 209 | 1 794 | 3 642 | 277 | 797 | 197 | 2 260 | 1 046 | 938 | 715 | 1 123 | 273 | 1 013 | 290 | 80 | 0 | 0 |
| Staff expenses | −24 | −118 | −161 | −12 | −71 | −0 | −0 | −118 | −32 | −58 | −86 | −133 | −70 | −42 | −42 | −0 | −0 |
| EBITDA | −347 | 490 | 553 | −36 | 140 | −13 | 513 | −12 | 60 | −52 | 77 | −150 | 69 | −71 | −154 | −29 | −16 |
| Depreciation & amort. | −4 | −5 | −7 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | −351 | 485 | 546 | −36 | 140 | −13 | 513 | −12 | 60 | −52 | 77 | −150 | 69 | −71 | −154 | −29 | −16 |
| Net financials | 6 | 3 | 0 | 1 | −3 | 0 | −2 | −6 | 3 | −11 | 0 | 0 | −4 | −1 | −0 | 0 | −3 |
| Profit before tax | −345 | 487 | 547 | −35 | 137 | −13 | 510 | −18 | 63 | −63 | 77 | −150 | 65 | −72 | −154 | −29 | −19 |
| Tax | −35 | 79 | 154 | −0 | 30 | −0 | 136 | −0 | 12 | −0 | 11 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | −310 | 409 | 393 | −35 | 107 | −13 | 375 | −18 | 51 | −63 | 66 | −150 | 65 | −72 | −154 | −29 | −19 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 289 | 1 012 | 679 | 447 | 581 | 375 | 1 134 | 559 | 705 | 611 | 603 | 453 | 590 | 384 | 229 | 240 | 221 |
| Equity | −113 | 106 | 299 | 264 | 372 | 359 | 734 | 515 | 567 | 504 | 570 | 420 | 485 | 414 | 260 | 231 | 212 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 402 | 904 | 380 | 183 | 209 | 16 | 401 | 44 | 138 | 107 | 33 | 32 | 105 | −30 | −30 | 9 | 9 |
| Total debt | 402 | 907 | 380 | 183 | 209 | 16 | 401 | 44 | 138 | 107 | 33 | 32 | 105 | −30 | −30 | 9 | 9 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Deputy Member | Deputy Member | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2007 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Meyership As | Company | 45.0% | 45.0% | 2022 |
Nilsson Mo As | Company | 45.0% | 45.0% | 2022 |
| Individual | 10.0% | 10.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Kjell Moan | Deputy Member | 0 companies |
| Leif Olav Sagen | Chairman | 0 companies |
| Ivar Karl Jørgensen | Board of Directors | 0 companies |