| Revenue | NOK 189K | +12% |
| EBITDA | NOK 85K | +147% |
| Net profit | NOK 20K | +216% |
| Total assets | NOK 2,2M | +1% |
| Equity | NOK -558K | +3% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 23 | 125 | 120 | 103 | 132 | 132 | 121 | 134 | 113 | 128 | 161 | 149 | 149 | 149 | 155 | 170 | 189 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | 21 | 80 | 69 | 23 | 24 | 53 | 58 | 55 | 10 | −231 | 88 | 29 | 37 | 21 | 71 | 34 | 85 |
| Depreciation & amort. | −15 | −46 | −46 | −46 | −46 | −46 | −46 | −46 | −46 | −46 | −46 | −46 | −46 | −46 | −46 | −46 | −49 |
| EBIT | 6 | 34 | 23 | −23 | −22 | 7 | 11 | 8 | −37 | −277 | 42 | −18 | −9 | −25 | 25 | −12 | 36 |
| Net financials | −40 | −70 | −60 | −55 | −33 | −34 | −37 | −33 | −33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | −0 |
| Profit before tax | −34 | −35 | −37 | −78 | −55 | −27 | −25 | −24 | −70 | −277 | 42 | −17 | −9 | −25 | 25 | −12 | 36 |
| Tax | −9 | −0 | −0 | −0 | −0 | 0 | 7 | 7 | −5 | 15 | −0 | −0 | −0 | −0 | −0 | 5 | 16 |
| Net profit | −24 | −35 | −37 | −78 | −55 | −28 | −32 | −31 | −65 | −293 | 42 | −17 | −9 | −25 | 25 | −17 | 20 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2 454 | 2 479 | 2 507 | 2 526 | 2 498 | 2 513 | 2 532 | 2 517 | 2 523 | 2 189 | 2 218 | 2 203 | 2 205 | 2 189 | 2 211 | 2 198 | 2 225 |
| Equity | 78 | 43 | 6 | −73 | −128 | −156 | −188 | −219 | −283 | −576 | −534 | −551 | −561 | −586 | −561 | −578 | −558 |
| Long-term debt | 2 365 | 0 | 0 | 0 | 2 597 | 2 637 | 2 676 | 2 710 | 2 743 | 2 743 | 2 743 | 2 743 | 2 743 | 2 743 | 2 743 | 2 743 | 2 743 |
| Short-term debt | 11 | 2 | 6 | 41 | 29 | 33 | 43 | 26 | 64 | 21 | 9 | 11 | 22 | 32 | 29 | 33 | 41 |
| Total debt | 2 376 | 2 437 | 2 501 | 2 599 | 2 626 | 2 669 | 2 719 | 2 735 | 2 807 | 2 765 | 2 752 | 2 754 | 2 766 | 2 776 | 2 772 | 2 777 | 2 784 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MA Deputy Member | Deputy Member | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Mahama As | Company | 50.0% | 50.0% | 2024 |
COOP MIDT-NORGE SA | Company | 50.0% | 50.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Margit Aarnes Krog | Deputy Member | 0 companies |
| Rune Brovoll | Board of Directors | 0 companies |
| Henriette Dahl | Board of Directors | 0 companies |
| Kjell Magnus Krog | Chairman | 0 companies |