| Revenue | NOK 70K | — |
| EBITDA | NOK -68K | -1213% |
| Net profit | NOK -132K | -28% |
| Total assets | NOK 629 | -100% |
| Equity | NOK -378K | -53% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 145 | 3 973 | 2 356 | 307 | 1 335 | 181 | 198 | 194 | 186 | 1 146 | 0 | 0 | 0 | 0 | 0 | 0 | 70 |
| Staff expenses | −352 | −91 | −0 | −0 | −75 | −0 | −0 | −0 | −126 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | −360 | 260 | 281 | 184 | 1 116 | 94 | 94 | 70 | −45 | 769 | −15 | −20 | −15 | −14 | −111 | −5 | −68 |
| Depreciation & amort. | −7 | −10 | −10 | −5 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | −366 | 250 | 271 | 179 | 1 116 | 94 | 94 | 70 | −45 | 769 | −15 | −20 | −15 | −14 | −111 | −5 | −68 |
| Net financials | −343 | −331 | −232 | −314 | −210 | −120 | −118 | −121 | −154 | −96 | −43 | −47 | −50 | −45 | −64 | −97 | −63 |
| Profit before tax | −710 | −82 | 39 | −135 | 906 | −27 | −24 | −51 | −199 | 673 | −57 | −67 | −65 | −59 | −175 | −103 | −132 |
| Tax | −198 | −23 | 11 | −38 | 254 | 39 | −0 | −0 | −0 | 59 | −0 | −0 | −0 | −0 | 166 | −0 | −0 |
| Net profit | −512 | −59 | 28 | −97 | 652 | −66 | −24 | −51 | −199 | 615 | −57 | −67 | −65 | −59 | −341 | −103 | −132 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6 817 | 5 102 | 3 206 | 5 544 | 2 468 | 2 344 | 2 334 | 2 322 | 3 539 | 1 247 | 1 208 | 1 201 | 1 182 | 1 184 | 1 185 | 1 188 | 1 |
| Equity | −521 | −580 | −551 | −649 | 3 | −61 | −85 | −136 | −335 | 280 | 223 | 155 | 90 | 31 | −310 | −246 | −378 |
| Long-term debt | 3 000 | 5 462 | 3 525 | 6 030 | 2 369 | 2 322 | 2 331 | 2 364 | 3 345 | 898 | 866 | 857 | 834 | 814 | 1 357 | 1 276 | 220 |
| Short-term debt | 4 338 | 220 | 232 | 162 | 95 | 83 | 87 | 94 | 529 | 70 | 119 | 189 | 258 | 338 | 138 | 158 | 158 |
| Total debt | 7 338 | 5 682 | 3 757 | 6 193 | 2 464 | 2 404 | 2 418 | 2 458 | 3 874 | 967 | 985 | 1 046 | 1 092 | 1 153 | 1 495 | 1 434 | 378 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JF Deputy Member | Deputy Member | 2020 | — | — |
JW Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Frogner Consulting As | Company | 50.0% | 50.0% | 2022 |
Bergenhus Rådgivning As | Company | 50.0% | 50.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Frode Killi | Deputy Member | 0 companies |
| Jon Werner Bergenhus | Chief Executive Officer | 0 companies |
| Liv Torunn Killi | Chairman | 0 companies |