| Revenue | NOK 1M | +5% |
| EBITDA | NOK -938K | +28% |
| Net profit | NOK -4,2M | -11% |
| Total assets | NOK 88,7M | -10% |
| Equity | NOK 13,3M | -29% |
| Employees | 3 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 000 | 0 | 25 281 | 35 790 | 14 708 | 20 403 | 20 025 | 22 600 | 19 443 | 15 410 | 20 000 | 8 043 | 18 636 | 910 | 953 | 1 000 |
| Staff expenses | −0 | −0 | −3 | −1 577 | −1 364 | −1 552 | −1 591 | −1 879 | −1 957 | −1 757 | −1 899 | −2 070 | −2 078 | −2 101 | −1 888 | −1 670 |
| EBITDA | 417 | −3 628 | 13 778 | 10 664 | 12 033 | 12 273 | 15 250 | 12 315 | 3 337 | 14 348 | 3 846 | −671 | 15 866 | −1 875 | −1 310 | −938 |
| Depreciation & amort. | −0 | −8 | −18 | −18 | −15 | −15 | −9 | −15 | −14 | −10 | −10 | −0 | −0 | −0 | −0 | −0 |
| EBIT | 417 | −3 635 | 13 760 | 10 646 | 12 019 | 12 258 | 15 241 | 12 300 | 3 323 | 14 338 | 3 836 | −671 | 15 866 | −1 875 | −1 310 | −938 |
| Net financials | 34 | −19 | −426 | −1 961 | −1 835 | −1 537 | −7 212 | −935 | −1 078 | −473 | 1 089 | −1 591 | −1 007 | −1 288 | −2 940 | −2 179 |
| Profit before tax | 451 | −3 654 | 13 334 | 8 685 | 10 184 | 10 722 | 8 029 | 11 364 | 2 245 | 13 865 | 4 925 | −2 262 | 14 859 | −3 163 | −4 250 | −3 116 |
| Tax | 43 | −43 | 82 | 249 | −20 | −11 | −15 | −106 | −930 | −269 | 381 | −2 098 | 2 977 | −694 | −424 | 1 120 |
| Net profit | 407 | −3 610 | 13 252 | 8 436 | 10 204 | 10 732 | 8 044 | 11 470 | 3 174 | 14 134 | 4 544 | −164 | 11 882 | −2 470 | −3 826 | −4 237 |
| Item | 2008 | 2009 | 2010 | 2011 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 934 | 1 618 | 33 504 | 65 196 | 77 992 | 88 063 | 80 507 | 96 136 | 109 444 | 114 101 | 128 550 | 112 918 | 106 584 | 102 473 | 98 125 | 88 721 |
| Equity | 315 | −3 296 | 3 351 | 6 520 | 24 214 | 26 947 | 26 991 | 38 419 | 33 594 | 38 728 | 34 271 | 22 748 | 30 630 | 28 161 | 18 734 | 13 298 |
| Long-term debt | 1 547 | 4 004 | 15 013 | 13 193 | 49 477 | 48 344 | 39 579 | 54 786 | 65 612 | 65 638 | 84 591 | 78 261 | 71 391 | 73 646 | 73 087 | 73 528 |
| Short-term debt | 72 | 910 | 15 139 | 45 483 | 4 301 | 12 772 | 13 937 | 2 930 | 10 238 | 9 735 | 9 688 | 11 909 | 4 562 | 667 | 6 304 | 1 895 |
| Total debt | 1 620 | 4 914 | 30 153 | 58 676 | 53 778 | 61 116 | 53 516 | 57 717 | 75 851 | 75 373 | 94 278 | 90 170 | 75 953 | 74 313 | 79 391 | 75 423 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TI Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Loke As | Company | 40.0% | 40.0% | 2024 |
Christom As | Company | 40.0% | 40.0% | 2024 |
Sonora As | Company | 20.0% | 20.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Tom Ivar Mathisen | Chief Executive Officer | 0 companies |
| Ola Valdermo | Board of Directors | 0 companies |
| Christoffer Opeide Sverresvold | Board of Directors | 0 companies |
| Reidulf Gerhard Juliussen | Chairman | 0 companies |