| Revenue | NOK 1,5M | +102% |
| EBITDA | NOK -20M | +54% |
| Net profit | NOK -25,9M | -129% |
| Total assets | NOK 556M | +24% |
| Equity | NOK 75,4M | -35% |
| Employees | 1 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 560 | 780 | 707 | 876 | 4 905 | 1 028 | 960 | 427 | 479 | 202 | 2 754 | 1 926 | 705 | 927 | 845 | 743 | 1 502 |
| Staff expenses | −0 | −0 | −0 | −0 | −114 | −624 | −799 | −559 | −697 | −1 529 | −2 036 | −1 282 | −709 | −805 | −766 | −703 | −792 |
| EBITDA | −499 | 758 | 684 | 816 | 4 504 | −2 717 | −1 529 | −3 164 | −2 585 | −2 135 | −1 751 | −3 393 | −11 566 | −5 983 | −2 648 | −43 414 | −20 036 |
| Depreciation & amort. | −207 | −225 | −329 | −481 | −416 | −416 | −87 | −129 | −330 | −440 | −599 | −2 093 | −144 | −10 | −10 | −0 | −0 |
| EBIT | −706 | 532 | 355 | 335 | 4 088 | −3 133 | −1 616 | −3 294 | −2 915 | −2 575 | −2 351 | −5 486 | −11 710 | −5 992 | −2 658 | −43 414 | −20 036 |
| Net financials | −610 | −277 | −305 | −428 | 3 672 | 11 288 | −738 | 1 367 | 21 056 | 772 | 1 489 | −12 949 | −3 463 | 91 403 | 4 326 | 130 898 | −8 473 |
| Profit before tax | −1 316 | 255 | 51 | −93 | 7 760 | 8 154 | −2 354 | −1 927 | 18 141 | −1 803 | −862 | −18 435 | −15 172 | 85 411 | 1 668 | 87 484 | −28 509 |
| Tax | −0 | −0 | −0 | −81 | 796 | −1 363 | −1 283 | 378 | −845 | −2 131 | −814 | −3 386 | −3 449 | −2 306 | −1 073 | −2 187 | −2 638 |
| Net profit | −1 316 | 255 | 51 | 1 217 | 6 964 | 9 517 | −1 071 | −2 306 | 18 986 | 328 | −48 | −15 049 | −11 724 | 87 717 | 2 742 | 89 671 | −25 870 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11 296 | 10 877 | 10 519 | 29 728 | 52 152 | 65 908 | 72 234 | 82 631 | 158 175 | 368 283 | 351 108 | 354 112 | 407 472 | 488 201 | 571 733 | 448 747 | 556 034 |
| Equity | −1 216 | −960 | −910 | 308 | 7 272 | 16 941 | 16 277 | 12 971 | 31 757 | 32 086 | 32 038 | 16 989 | 265 | 72 983 | 42 724 | 116 707 | 75 362 |
| Long-term debt | 0 | 11 800 | 11 400 | 25 021 | 39 327 | 45 460 | 48 409 | 69 566 | 125 326 | 326 315 | 311 194 | 326 005 | 395 553 | 414 088 | 517 759 | 281 904 | 251 624 |
| Short-term debt | 12 511 | 37 | 29 | 4 399 | 5 553 | 3 507 | 7 548 | 94 | 1 091 | 9 883 | 7 876 | 11 118 | 11 654 | 1 130 | 11 249 | 50 136 | 229 049 |
| Total debt | 12 511 | 11 837 | 11 429 | 29 421 | 44 880 | 48 967 | 55 957 | 69 660 | 126 417 | 336 197 | 319 070 | 337 123 | 407 207 | 415 219 | 529 008 | 332 040 | 480 672 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JA Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
MM Deputy Member | Deputy Member | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — |
No shareholder data available.
| Person | Role here | Other companies |
|---|---|---|
| Julian Andre Lian Hoff | Chief Executive Officer | 0 companies |
| Mie Mortensen | Deputy Member | 0 companies |
| Magnus Asp | Chairman | 0 companies |