| Revenue | NOK 1,4M | -15% |
| EBITDA | NOK -284K | -191% |
| Net profit | NOK -737K | -4467% |
| Total assets | NOK 11,7M | +28% |
| Equity | NOK 3,7M | -17% |
| Employees | 2 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 129 | 61 | 768 | 2 924 | 792 | 1 164 | 1 146 | 1 670 | 998 | 992 | 739 | 3 271 | 2 350 | 5 607 | 1 337 | 1 687 | 1 440 |
| Staff expenses | −0 | −0 | −159 | −474 | −295 | −242 | −205 | −688 | −486 | −314 | −317 | −367 | −680 | −347 | −413 | −878 | −1 087 |
| EBITDA | −25 | −32 | 391 | 587 | 74 | −276 | 626 | 585 | 164 | 183 | 233 | 986 | 329 | 2 335 | 234 | 314 | −284 |
| Depreciation & amort. | −45 | −77 | −77 | −74 | −76 | −85 | −85 | −85 | −39 | −13 | −13 | −159 | −168 | −171 | −172 | −172 | −169 |
| EBIT | −70 | −109 | 315 | 513 | −2 | −361 | 542 | 500 | 125 | 170 | 220 | 827 | 161 | 2 164 | 62 | 142 | −453 |
| Net financials | −17 | −25 | −25 | −9 | −34 | 120 | −111 | 236 | −24 | −2 | −22 | −24 | −30 | 386 | −26 | −163 | −492 |
| Profit before tax | −87 | −133 | 290 | 503 | −36 | −241 | 431 | 736 | 102 | 168 | 199 | 803 | 131 | 2 550 | 35 | −21 | −945 |
| Tax | −24 | −37 | 81 | 141 | −9 | −111 | 109 | 132 | 27 | 68 | 21 | 177 | 29 | 476 | 8 | −5 | −208 |
| Net profit | −62 | −96 | 209 | 362 | −26 | −130 | 322 | 605 | 74 | 100 | 177 | 627 | 102 | 2 075 | 27 | −16 | −737 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 578 | 858 | 1 847 | 1 344 | 2 290 | 2 716 | 2 287 | 2 073 | 3 297 | 1 991 | 1 975 | 5 359 | 4 714 | 6 184 | 7 567 | 9 092 | 11 665 |
| Equity | 38 | −59 | 150 | 512 | 486 | 357 | 679 | 1 283 | 1 358 | 1 458 | 1 635 | 2 261 | 2 363 | 4 438 | 4 465 | 4 449 | 3 712 |
| Long-term debt | 390 | 0 | 1 024 | 0 | 237 | 1 947 | 1 539 | 488 | 1 777 | 403 | 219 | 2 870 | 1 884 | 826 | 2 993 | 3 052 | 7 371 |
| Short-term debt | 150 | 248 | 672 | 832 | 1 567 | 412 | 70 | 301 | 162 | 131 | 122 | 227 | 467 | 920 | 110 | 1 591 | 582 |
| Total debt | 540 | 916 | 1 697 | 832 | 1 804 | 2 359 | 1 609 | 789 | 1 939 | 534 | 340 | 3 098 | 2 351 | 1 746 | 3 103 | 4 643 | 7 953 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ÅR Deputy Member | Deputy Member | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Åshild Reime | Deputy Member | 0 companies |
| Frantz Michael Smith Berggren | Chairman | 0 companies |