| Revenue | NOK 537K | +3% |
| EBITDA | NOK -76K | -141% |
| Net profit | NOK -81K | -178% |
| Total assets | NOK 1,6M | +20% |
| Equity | NOK 1,2M | -6% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 0 | 0 | 0 | 413 | 406 | 406 | 436 | 411 | 356 | 372 | 349 | 393 | 360 | 519 | 537 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −71 | −64 | −102 | −128 | −127 | −114 | −114 | −172 | −171 | −177 | −0 | −0 |
| EBITDA | 0 | 0 | 0 | 0 | 0 | 185 | 124 | 128 | −0 | 218 | 99 | 121 | 26 | 47 | 40 | 187 | −76 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −64 | −64 | −64 | −64 | −64 | −64 | −64 | −64 | −64 | −64 | −64 | −64 |
| EBIT | 0 | 0 | 0 | 0 | 0 | 121 | 60 | 64 | −64 | 154 | 35 | 57 | −38 | −17 | −24 | 122 | −141 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 4 | 6 | 14 | −0 | −0 | −0 | −0 | −0 | 0 | 0 | 10 | 37 |
| Profit before tax | 0 | 0 | 0 | 0 | 0 | 125 | 66 | 77 | −64 | 154 | 34 | 57 | −39 | −17 | −24 | 133 | −104 |
| Tax | −0 | −0 | −0 | −0 | −0 | 46 | 25 | 28 | −0 | −6 | 10 | 13 | −9 | −4 | −5 | 29 | −23 |
| Net profit | 0 | 0 | 0 | 0 | 0 | 79 | 41 | 49 | −64 | 159 | 24 | 45 | −30 | −13 | −18 | 103 | −81 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | — | — | — | — | 1 240 | 1 142 | 1 110 | 1 029 | 1 215 | 1 359 | 1 544 | 1 185 | 1 175 | 1 171 | 1 297 | 1 560 |
| Equity | — | — | — | — | — | 961 | 1 002 | 1 051 | 987 | 1 146 | 1 170 | 1 215 | 1 185 | 1 171 | 1 153 | 1 256 | 1 175 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 279 | 140 | 59 | 42 | 69 | 189 | 329 | 1 | 4 | 18 | 41 | 385 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 279 | 140 | 59 | 42 | 69 | 189 | 329 | 1 | 4 | 18 | 41 | 385 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SB Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
HP Deputy Member | Deputy Member | 2016 | — | — |
SJ Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
BS Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Miramare Capital As | Company | 82.1% | 82.1% | 2022 |
Gimle Brug As | Company | 17.9% | 17.9% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Brynjulf Sørensen | Chief Executive Officer | 0 companies |
| Hilde Poppe | Deputy Member | 0 companies |
| Svein Johan Garcia De Presno | Chief Executive Officer | 0 companies |
| Birger Sand Bakke | Chief Executive Officer | 0 companies |
| William Poppe | Chairman | 0 companies |
| Christopher Hauge Sørensen | Board of Directors | 0 companies |