| Revenue | NOK 0 | — |
| EBITDA | NOK -14K | +9% |
| Net profit | NOK -14K | +9% |
| Total assets | NOK 33K | -73% |
| Equity | NOK 24K | -37% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 900 | 766 | 1 114 | 699 | 285 | 107 | 39 | 0 | 50 | 50 | 50 | 50 | 50 | 356 | 0 | 0 | 0 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | 461 | 302 | 280 | 183 | 211 | 5 | −17 | −5 | 18 | 17 | −0 | −53 | −52 | 295 | −18 | −16 | −14 |
| Depreciation & amort. | −187 | −252 | −257 | −127 | −123 | −136 | −0 | −0 | −90 | −120 | −120 | −120 | −120 | −0 | −0 | −0 | −0 |
| EBIT | 273 | 50 | 23 | 55 | 87 | −132 | −17 | −5 | −72 | −103 | −120 | −173 | −172 | 295 | −18 | −16 | −14 |
| Net financials | −105 | −99 | −285 | −51 | −34 | 3 | −40 | −0 | −26 | −39 | −35 | −36 | −26 | −15 | 0 | 0 | 0 |
| Profit before tax | 168 | −49 | −262 | 4 | 54 | −129 | −57 | −5 | −98 | −142 | −155 | −209 | −198 | 280 | −18 | −16 | −14 |
| Tax | 48 | −14 | −17 | 1 | 15 | −40 | −15 | −1 | −24 | −32 | 27 | 13 | −44 | 62 | −4 | −0 | −0 |
| Net profit | 121 | −35 | −244 | 3 | 39 | −89 | −41 | −4 | −74 | −110 | −183 | −222 | −155 | 218 | −14 | −16 | −14 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2 733 | 2 573 | 2 133 | 908 | 1 431 | 1 167 | 185 | 63 | 966 | 898 | 1 020 | 1 025 | 916 | 1 179 | 65 | 122 | 33 |
| Equity | 227 | 192 | −52 | −49 | −10 | 4 | 56 | 53 | −21 | −131 | −44 | 2 | −153 | 66 | 52 | 38 | 24 |
| Long-term debt | 2 470 | 0 | 0 | 0 | 1 401 | 1 162 | 122 | 4 | 968 | 1 014 | 1 032 | 1 010 | 1 062 | 1 103 | 2 | 71 | 0 |
| Short-term debt | 36 | 252 | 58 | 52 | 40 | 1 | 7 | 7 | 18 | 14 | 33 | 12 | 7 | 11 | 11 | 13 | 9 |
| Total debt | 2 506 | 2 381 | 2 185 | 957 | 1 441 | 1 163 | 129 | 10 | 986 | 1 028 | 1 065 | 1 022 | 1 068 | 1 113 | 13 | 83 | 9 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SE Deputy Member | Deputy Member | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Bejemi As | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Sonja Elkjær Ormerod | Deputy Member | 0 companies |
| Robert Ian Ormerod | Chairman | 0 companies |