| Revenue | NOK 9,2M | -1% |
| EBITDA | NOK -7,6M | -856% |
| Net profit | NOK -19,6M | -187% |
| Total assets | NOK 56,2M | -10% |
| Equity | NOK 31,3M | -6% |
| Employees | 5 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 261 | 1 784 | 4 663 | 6 814 | 5 378 | 9 880 | 11 435 | 5 176 | 4 514 | 8 632 | 9 015 | 8 052 | 8 059 | 6 639 | 6 050 | 9 275 | 9 217 |
| Staff expenses | −1 678 | −1 774 | −2 918 | −8 562 | −5 876 | −9 269 | −11 478 | −3 801 | −3 119 | −9 245 | −5 587 | −3 424 | −1 248 | −1 485 | −1 929 | −1 894 | −2 432 |
| EBITDA | −2 053 | −1 294 | −1 142 | −7 345 | −5 941 | −4 253 | −6 037 | −13 750 | −10 070 | −11 094 | −7 175 | −1 357 | 1 875 | 2 719 | 1 822 | −790 | −7 557 |
| Depreciation & amort. | −0 | −0 | −105 | −353 | −668 | −676 | −1 621 | −2 020 | −0 | −2 468 | −2 918 | −3 445 | −2 563 | −3 085 | −3 772 | −4 631 | −5 654 |
| EBIT | −2 053 | −1 294 | −1 247 | −7 698 | −6 609 | −4 929 | −7 658 | −15 770 | −10 070 | −13 562 | −10 093 | −4 802 | −688 | −366 | −1 949 | −5 421 | −13 211 |
| Net financials | 16 | 23 | 11 | 1 | −34 | −290 | −768 | −3 722 | −1 206 | −291 | −455 | −520 | −378 | −1 895 | −2 062 | −1 423 | −6 417 |
| Profit before tax | −2 037 | −1 271 | −1 247 | −7 697 | −6 643 | −5 219 | −8 427 | −19 492 | −11 276 | −13 853 | −10 548 | −5 322 | −1 066 | −2 261 | −4 012 | −6 844 | −19 627 |
| Tax | −566 | −760 | −656 | −2 463 | −2 162 | −1 469 | 5 692 | −0 | −0 | −0 | 2 383 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | −1 471 | −511 | −591 | −5 234 | −4 482 | −3 750 | −14 119 | −19 492 | −11 276 | −13 853 | −12 931 | −5 322 | −1 066 | −2 261 | −4 012 | −6 844 | −19 627 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2 367 | 2 598 | 12 466 | 14 762 | 18 792 | 25 804 | 24 928 | 16 901 | 16 454 | 18 989 | 17 522 | 19 516 | 21 885 | 71 337 | 85 097 | 62 526 | 56 248 |
| Equity | −181 | 1 830 | 11 239 | 8 579 | 9 834 | 13 316 | 3 387 | −15 244 | 7 620 | 7 729 | 2 304 | 4 608 | 7 699 | 21 885 | 40 537 | 33 107 | 31 258 |
| Long-term debt | 496 | 0 | 0 | 0 | 0 | 2 013 | 10 309 | 9 304 | 3 251 | 3 740 | 5 815 | 5 329 | 5 125 | 5 416 | 0 | 23 562 | 14 570 |
| Short-term debt | 2 052 | 768 | 1 227 | 6 183 | 8 958 | 10 474 | 11 232 | 22 841 | 5 583 | 7 520 | 9 402 | 9 579 | 9 062 | 44 035 | 44 560 | 5 858 | 10 420 |
| Total debt | 2 549 | 768 | 1 227 | 6 183 | 8 958 | 12 487 | 21 540 | 32 145 | 8 833 | 11 260 | 15 217 | 14 908 | 14 187 | 49 452 | 44 560 | 29 419 | 24 991 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AM Chief Executive Officer | Chief Executive Officer | 2007 | — | — |
SJ Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2021 | — | — | |
| Deputy Chairman | 2025 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Npp Capital As | Company | 15.8% | 15.8% | 2024 |
Jarah Invest As | Company | 10.8% | 10.8% | 2024 |
Hmh Invest As | Company | 8.9% | 8.9% | 2024 |
Myrlid As | Company | 6.7% | 6.7% | 2023 |
Kimpot As | Company | 4.3% | 4.3% | 2024 |
Solvik Holding As | Company | 3.8% | 3.8% | 2024 |
Nordnet Livsforsikring As | Company | 3.5% | 3.5% | 2024 |
| Individual | 2.8% | 2.8% | 2024 | |
Start Holding As | Company | 2.8% | 2.8% | 2024 |
E.T.T Holding As | Company | 2.0% | 2.0% | 2024 |
Artictrade As | Company | 1.9% | 1.9% | 2024 |
Jem As | Company | 1.7% | 1.7% | 2024 |
Montebello Vinselskap Og Invest As | Company | 1.6% | 1.6% | 2024 |
| Individual | 1.4% | 1.4% | 2022 | |
Ludus As | Company | 1.3% | 1.3% | 2024 |
| Individual | 1.3% | 1.3% | 2024 | |
| Individual | 1.2% | 1.2% | 2024 | |
| Individual | 1.1% | 1.1% | 2024 | |
| Individual | 1.1% | 1.1% | 2024 | |
Union Bancaire Privee, Ubp Sa | Company | 1.1% | 1.1% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Alf Martin Johansen | Chief Executive Officer | 0 companies |
| Synnøve Jacobsen | Chief Executive Officer | 0 companies |
| Vibeke Hammer Madsen | Chairman | 0 companies |
| Karl Anders Grønland | Chairman | 0 companies |
| Jan Ragnar Herud | Board of Directors | 0 companies |
| Hans Martin Nakkim | Board of Directors | 0 companies |
| Otto Ole Jørgen Karud | Deputy Chairman | 0 companies |
| Thomas Wollmar Neeven Christensen | Board of Directors | 0 companies |
| Henning Kind Petersen | Board of Directors | 0 companies |
| Åge Muren | Board of Directors | 0 companies |