| Revenue | NOK 2,6M | +0% |
| EBITDA | NOK 2M | -5% |
| Net profit | NOK -2,4M | -30% |
| Total assets | NOK 50,6M | -2% |
| Equity | NOK -4,8M | -105% |
| Employees | 0 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 215 | 2 354 | 2 609 | 2 598 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | 0 | −14 | −18 | −25 | −14 | −47 | −40 | −36 | −85 | −46 | −47 | −188 | −68 | −129 | −216 | 1 564 | 2 093 | 1 989 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −106 | −1 026 | −1 146 | −1 160 |
| EBIT | 0 | −14 | −18 | −25 | −14 | −47 | −40 | −36 | −85 | −46 | −47 | −188 | −68 | −129 | −322 | 538 | 947 | 830 |
| Net financials | 0 | 3 | 1 | 0 | 0 | 0 | −0 | −1 | −3 | −279 | −7 | −223 | 792 | −196 | −903 | −2 057 | −3 371 | −3 970 |
| Profit before tax | 0 | −11 | −17 | −25 | −14 | −47 | −40 | −37 | −88 | −325 | −54 | −411 | 725 | −325 | −1 225 | −1 518 | −2 424 | −3 140 |
| Tax | −0 | −3 | −5 | −7 | −4 | −13 | −10 | −10 | −18 | −10 | −9 | −334 | −54 | −71 | −269 | −334 | −533 | −691 |
| Net profit | 0 | −8 | −12 | −18 | −10 | −34 | −30 | −27 | −70 | −315 | −45 | −77 | 779 | −253 | −955 | −1 184 | −1 891 | −2 449 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | 1 110 | 1 992 | 2 047 | 2 034 | 2 003 | 1 986 | 2 008 | 2 034 | 1 787 | 1 812 | 7 009 | 8 366 | 13 827 | 47 321 | 56 163 | 51 393 | 50 608 |
| Equity | — | 1 101 | 1 989 | 1 970 | 1 960 | 1 927 | 1 897 | 1 870 | 1 800 | 1 485 | 1 440 | 1 166 | 1 945 | 1 692 | 736 | −448 | −2 339 | −4 788 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 122 | 196 | 274 | 335 | 0 | 0 | 0 | 0 | 0 | 53 613 | 55 133 |
| Short-term debt | 0 | 9 | 4 | 77 | 74 | 77 | 89 | 16 | 38 | 28 | 37 | 5 843 | 6 421 | 12 135 | 46 585 | 56 611 | 118 | 263 |
| Total debt | 0 | 9 | 4 | 77 | 74 | 77 | 89 | 138 | 234 | 302 | 373 | 5 843 | 6 421 | 12 135 | 46 585 | 56 611 | 53 732 | 55 396 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Rebus Vest As | Company | 50.0% | 50.0% | 2024 |
Jan Magnar Fosse As | Company | 50.0% | 50.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Magnar Fosse | Chief Executive Officer | 0 companies |
| Eirik Fuglum | Board of Directors | 0 companies |
| Henning Tumanjan Trangerud | Board of Directors | 0 companies |