| Revenue | NOK 1,1M | +7% |
| EBITDA | NOK -803K | -79% |
| Net profit | NOK -534K | -108% |
| Total assets | NOK 16,6M | -31% |
| Equity | NOK 10,2M | -38% |
| Employees | 3 | — |
| Item | 2010 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 542 | 0 | 0 | 143 | 0 | 0 | 71 | 272 | 15 | 12 | 12 | 1 729 | 993 | 1 066 |
| Staff expenses | −256 | −0 | −0 | −302 | −303 | −303 | −306 | −138 | −392 | 3 | −0 | −922 | −1 119 | −1 495 |
| EBITDA | 215 | 0 | 0 | −169 | −304 | −307 | −238 | 73 | −477 | −24 | −50 | 657 | −449 | −803 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −11 | −0 | −10 |
| EBIT | 215 | 0 | 0 | −169 | −304 | −307 | −238 | 73 | −477 | −24 | −50 | 646 | −449 | −813 |
| Net financials | 1 148 | 0 | 0 | 812 | 985 | 275 | −149 | 240 | 1 402 | 204 | 1 950 | 146 | 7 363 | 263 |
| Profit before tax | 1 363 | 0 | 0 | 643 | 681 | −32 | −387 | 313 | 925 | 180 | 1 900 | 792 | 6 915 | −550 |
| Tax | 137 | −0 | −0 | 4 | −71 | −75 | −61 | 10 | 88 | 207 | 160 | 152 | 160 | −15 |
| Net profit | 1 226 | 0 | 0 | 639 | 752 | 43 | −326 | 303 | 837 | −27 | 1 741 | 641 | 6 754 | −534 |
| Item | 2010 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12 433 | — | — | 14 011 | 12 603 | 12 120 | 12 148 | 12 456 | 13 509 | 15 318 | 14 791 | 18 829 | 24 173 | 16 606 |
| Equity | 11 668 | — | — | 11 722 | 12 024 | 10 067 | 9 740 | 10 043 | 10 680 | 10 504 | 11 026 | 11 198 | 16 452 | 10 168 |
| Long-term debt | 0 | 0 | 0 | 146 | 75 | 0 | 0 | 0 | 2 491 | 3 676 | 1 324 | 19 | 15 | 0 |
| Short-term debt | 407 | 0 | 0 | 2 143 | 504 | 2 053 | 2 408 | 2 413 | 338 | 1 138 | 2 441 | 7 612 | 7 706 | 6 439 |
| Total debt | 765 | 0 | 0 | 2 289 | 579 | 2 053 | 2 408 | 2 413 | 2 829 | 4 814 | 3 765 | 7 632 | 7 721 | 6 439 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KJ Deputy Member | Deputy Member | 2025 | — | — |
OT Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 3.8% | 3.8% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Karl Johan Raugstad | Deputy Member | 0 companies |
| Odin Traa Raugstad | Chief Executive Officer | 0 companies |
| John Frode Raugstad | Chairman | 0 companies |