| Revenue | NOK 0 | — |
| EBITDA | NOK -167K | -120% |
| Net profit | NOK -105K | -115% |
| Total assets | NOK 1M | -75% |
| Equity | NOK 1M | -9% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 357 | 2 364 | 3 824 | 5 012 | 5 443 | 6 714 | 9 286 | 13 518 | 13 963 | 24 272 | 19 110 | 14 619 | 1 714 | 303 | 4 450 | 2 660 | 0 |
| Staff expenses | −0 | −1 054 | −1 275 | −908 | −1 925 | −2 536 | −2 835 | −4 180 | −4 443 | −7 055 | −5 706 | −6 130 | −406 | −338 | −3 310 | −525 | −0 |
| EBITDA | 50 | −1 161 | 801 | 735 | 516 | −74 | −170 | 320 | −1 078 | 43 | −130 | 550 | 78 | −256 | −766 | 841 | −167 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −17 | −17 | −17 | −17 | −17 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | 50 | −1 161 | 801 | 735 | 516 | −92 | −187 | 302 | −1 095 | 26 | −130 | 550 | 78 | −256 | −766 | 841 | −167 |
| Net financials | 13 | 55 | 26 | 46 | 30 | 37 | 30 | 197 | 266 | −1 | 186 | 198 | 8 | −0 | 49 | 53 | 32 |
| Profit before tax | 63 | −1 107 | 827 | 782 | 546 | −55 | −158 | 500 | −829 | 24 | 55 | 748 | 86 | −256 | −717 | 894 | −135 |
| Tax | 18 | −309 | 231 | 219 | 153 | −26 | −39 | 135 | −199 | 14 | 20 | 165 | 19 | −56 | −158 | 197 | −30 |
| Net profit | 45 | −798 | 595 | 563 | 393 | −29 | −119 | 365 | −630 | 11 | 35 | 583 | 67 | −200 | −559 | 697 | −105 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2 135 | 2 570 | 3 173 | 5 795 | 6 842 | 6 538 | 8 889 | 8 823 | 10 971 | 10 239 | 6 310 | 6 063 | 2 017 | 5 614 | 8 111 | 4 127 | 1 017 |
| Equity | 147 | −651 | −55 | 508 | 901 | 872 | 753 | 1 118 | 488 | 499 | 533 | 1 117 | 1 184 | 984 | 425 | 1 122 | 1 017 |
| Long-term debt | 0 | 0 | 0 | 0 | 308 | 283 | 244 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1 988 | 3 221 | 3 228 | 5 132 | 5 633 | 5 384 | 7 892 | 7 705 | 10 483 | 9 741 | 5 777 | 4 947 | 833 | 4 630 | 7 686 | 3 005 | 0 |
| Total debt | 1 988 | 3 221 | 3 228 | 5 287 | 5 941 | 5 666 | 8 136 | 7 705 | 10 483 | 9 741 | 5 777 | 4 947 | 833 | 4 630 | 7 686 | 3 005 | 0 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GH Deputy Member | Deputy Member | 2018 | — | — |
JA Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Hmsin As | Company | 50.0% | 50.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Gun Helena Svendsen | Deputy Member | 0 companies |
| Jan Anders Langlie | Chief Executive Officer | 0 companies |
| Mats Østgaard Pettersen | Board of Directors | 0 companies |
| Henning Martin Svendsen | Board of Directors | 0 companies |