| Revenue | NOK 313K | — |
| EBITDA | NOK -1,2M | +72% |
| Net profit | NOK -1,8M | +62% |
| Total assets | NOK 387K | +352% |
| Equity | NOK -19M | -10% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 101 | 730 | 1 499 | 914 | 663 | 370 | 635 | 370 | 600 | 200 | 200 | 200 | 263 | 2 100 | 0 | 0 | 313 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | 210 | 131 | 542 | −204 | −47 | 325 | −197 | 51 | 279 | −132 | −1 303 | −865 | 117 | −7 197 | −680 | −4 212 | −1 165 |
| Depreciation & amort. | −172 | −304 | −272 | −477 | −813 | −461 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | 37 | −173 | 270 | −682 | −860 | −136 | −197 | 51 | 279 | −132 | −1 303 | −865 | 117 | −7 197 | −680 | −4 212 | −1 165 |
| Net financials | −49 | −89 | −20 | −64 | −60 | −51 | −64 | −98 | −91 | −89 | −105 | −103 | −27 | −155 | −383 | −543 | −618 |
| Profit before tax | −12 | −262 | 250 | −746 | −920 | −187 | −261 | −47 | 188 | −221 | −1 407 | −968 | 90 | −7 352 | −1 063 | −4 755 | −1 783 |
| Tax | −0 | −79 | 71 | 8 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | −12 | −183 | 179 | −754 | −920 | −187 | −261 | −47 | 188 | −221 | −1 407 | −968 | 90 | −7 352 | −1 063 | −4 755 | −1 783 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2 294 | 2 433 | 3 257 | 3 028 | 2 106 | 1 992 | 1 813 | 1 852 | 2 128 | 2 000 | 685 | 273 | 393 | 1 092 | 616 | 86 | 387 |
| Equity | 488 | 305 | 484 | −270 | −1 190 | −1 377 | −1 638 | −1 685 | −1 496 | −1 717 | −3 125 | −4 092 | −4 002 | −11 354 | −12 418 | −17 172 | −18 956 |
| Long-term debt | 0 | 0 | 0 | 0 | 3 293 | 3 367 | 3 448 | 3 535 | 3 623 | 3 713 | 3 814 | 4 363 | 4 391 | 12 443 | 13 018 | 17 204 | 19 330 |
| Short-term debt | 0 | 0 | 0 | 84 | 3 | 2 | 2 | 2 | 2 | 3 | −4 | 2 | 4 | 3 | 15 | 54 | 13 |
| Total debt | 1 806 | 2 129 | 2 773 | 3 298 | 3 295 | 3 369 | 3 451 | 3 537 | 3 625 | 3 717 | 3 810 | 4 365 | 4 395 | 12 446 | 13 034 | 17 258 | 19 343 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2008 | — | — | |
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Ab Invest A/S | Company | 50.0% | 50.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Nils Kjetil Tronrud | Chairman | 0 companies |
| Anders Buchardt | Chairman | 0 companies |