| Revenue | NOK 338K | -75% |
| EBITDA | NOK -21,3M | +10% |
| Net profit | NOK 11,7M | -93% |
| Total assets | NOK 1,2B | -3% |
| Equity | NOK 200,2M | +6% |
| Employees | 5 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 203 | 220 | 258 | 560 | 437 | 40 | 0 | 0 | 0 | 0 | 0 | 0 | 74 | 51 | 55 | 1 375 | 338 |
| Staff expenses | −128 | −134 | −149 | −0 | −0 | −9 520 | −8 711 | −8 857 | −9 060 | −10 065 | −11 327 | −14 648 | −12 796 | −11 052 | −14 162 | −15 083 | −19 164 |
| EBITDA | 13 | 50 | 32 | 216 | −322 | −10 346 | −10 101 | −10 713 | −9 828 | −11 334 | −12 085 | −15 753 | −18 785 | −16 290 | −24 133 | −23 621 | −21 328 |
| Depreciation & amort. | −35 | −11 | −10 | −1 375 | −1 165 | −864 | −864 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | −21 | 39 | 21 | −1 160 | −1 487 | −11 210 | −10 965 | −10 713 | −9 828 | −11 334 | −12 085 | −15 753 | −18 785 | −16 290 | −24 133 | −23 621 | −21 328 |
| Net financials | −12 | −52 | −10 | −2 964 | 1 413 | 16 126 | 49 149 | 35 506 | 11 057 | 8 949 | 99 703 | 16 236 | 16 774 | 17 434 | 19 293 | 182 168 | 35 509 |
| Profit before tax | −33 | −13 | 11 | −4 124 | −74 | 4 916 | 38 184 | 24 793 | 1 229 | −2 385 | 87 618 | 483 | −2 011 | 1 145 | −4 841 | 158 547 | 14 180 |
| Tax | 9 | −1 | 4 | −35 | −2 305 | 1 952 | 353 | 25 | 21 | 33 | 2 727 | 3 | 4 | 167 | −1 292 | −3 024 | 2 438 |
| Net profit | −42 | −12 | 7 | −4 089 | 2 231 | 2 964 | 37 831 | 24 768 | 1 208 | −2 418 | 84 891 | 480 | −2 015 | 978 | −3 548 | 161 571 | 11 743 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 265 | 263 | 278 | 239 349 | 268 038 | 276 735 | 296 108 | 291 106 | 294 520 | 296 211 | 327 195 | 325 635 | 335 028 | 512 599 | 773 981 | 1 277 702 | 1 239 862 |
| Equity | 26 | 104 | 113 | 116 311 | 118 541 | 148 926 | 156 102 | 180 901 | 75 652 | 74 988 | 31 893 | 36 735 | 34 720 | 35 698 | 32 149 | 188 506 | 200 249 |
| Long-term debt | 76 773 | 0 | 0 | 0 | 86 586 | 49 186 | 87 462 | 69 746 | 97 746 | 72 746 | 155 579 | 160 946 | 160 946 | 214 940 | 414 496 | 530 138 | 549 589 |
| Short-term debt | 157 | 74 | 79 | 52 120 | 62 911 | 78 622 | 52 545 | 40 457 | 121 122 | 148 478 | 139 724 | 127 955 | 139 363 | 261 961 | 327 335 | 424 542 | 490 024 |
| Total debt | 240 | 159 | 165 | 123 039 | 149 497 | 127 808 | 140 007 | 110 203 | 218 868 | 221 224 | 295 303 | 288 901 | 300 308 | 476 901 | 741 832 | 954 680 | 1 039 613 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SE Deputy Member | Deputy Member | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2024 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Nemas Bidco As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Sigrid Erichsen Fjermeros | Deputy Member | 0 companies |
| Knut Martin Lagerblad | Chairman | 0 companies |
| Marianne Orderud | Board of Directors | 0 companies |
| Per Olof Martin Frankling | Board of Directors | 0 companies |
| Johan Arthur Littke Symmons | Board of Directors | 0 companies |
| Erling Johan Brænden Eriksen | Chairman | 0 companies |
| Mats Ingvar Beck | Board of Directors | 0 companies |
| Kim Gulstad | Board of Directors | 0 companies |
| Jan David Prokopec | Board of Directors | 0 companies |
| Susanne Maria Elisabeth Ekblom | Board of Directors | 0 companies |
| Henning Hansen | Chairman | 0 companies |
| Carl Daniel Björklund | Board of Directors | 0 companies |
| Alan Ramilton | Board of Directors | 0 companies |