| Revenue | NOK 180K | +0% |
| EBITDA | NOK 74K | -26% |
| Net profit | NOK 926K | +183% |
| Total assets | NOK 12,2M | -10% |
| Equity | NOK 8,3M | -4% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 180 | 496 | 180 | 180 | 180 | 180 | 180 | 0 | 626 | 180 | 180 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | −3 | −14 | −80 | −12 | −41 | −81 | 44 | 341 | 29 | 70 | 72 | 103 | −102 | −186 | 538 | 100 | 74 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | −3 | −14 | −80 | −12 | −41 | −81 | 44 | 341 | 29 | 70 | 72 | 103 | −102 | −186 | 538 | 100 | 74 |
| Net financials | −39 | 2 954 | 191 | 23 | 25 | 23 654 | 84 | −257 | −68 | −201 | −117 | −137 | 1 200 | −37 | −313 | −166 | −200 |
| Profit before tax | −42 | 2 939 | 111 | 10 | −15 | 23 572 | 128 | 84 | −39 | −132 | −45 | −34 | 1 098 | −224 | 225 | −66 | −126 |
| Tax | −0 | 36 | 31 | 3 | −0 | 63 | 39 | −83 | −0 | −0 | −0 | −0 | −0 | −0 | 6 | 1 047 | −1 052 |
| Net profit | −42 | 2 903 | 80 | 7 | −15 | 23 509 | 89 | 168 | −39 | −132 | −45 | −34 | 1 098 | −224 | 219 | −1 113 | 926 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 204 | 3 596 | 3 273 | 3 252 | 2 608 | 28 670 | 26 035 | 23 294 | 20 371 | 18 806 | 18 225 | 18 012 | 17 947 | 17 616 | 14 683 | 13 612 | 12 242 |
| Equity | 258 | — | 3 241 | 2 624 | 2 458 | 23 108 | 20 696 | 19 427 | 16 887 | 15 256 | 15 211 | 15 177 | 15 225 | 14 001 | 11 063 | 8 701 | 8 316 |
| Long-term debt | 945 | 399 | 0 | 0 | 0 | 3 000 | 2 800 | 2 783 | 2 783 | 2 783 | 2 783 | 2 783 | 2 699 | 2 609 | 2 614 | 3 661 | 2 609 |
| Short-term debt | 0 | 36 | 31 | 628 | 150 | 2 563 | 2 539 | 1 083 | 700 | 767 | 231 | 52 | 24 | 1 006 | 1 006 | 1 250 | 1 317 |
| Total debt | 945 | 435 | 31 | 628 | 150 | 5 563 | 5 339 | 3 867 | 3 483 | 3 550 | 3 015 | 2 835 | 2 722 | 3 614 | 3 620 | 4 911 | 3 926 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HG Deputy Member | Deputy Member | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2007 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Hans Gustav Henriksen | Deputy Member | 0 companies |
| Hans Petter Borge Semmelmann | Chairman | 0 companies |
| Birgitte Semmelmann | Board of Directors | 0 companies |