| Revenue | NOK 34K | -75% |
| EBITDA | NOK -29K | +21% |
| Net profit | NOK -17K | +48% |
| Total assets | NOK 236K | -19% |
| Equity | NOK 226K | -7% |
| Employees | 0 | — |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 111 | 187 | 203 | 172 | 171 | 171 | 163 | 154 | 144 | 158 | 165 | 155 | 146 | 148 | 137 | 34 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | 32 | 30 | 51 | 48 | −45 | 49 | 50 | 16 | 18 | 32 | 33 | 26 | 14 | 3 | −37 | −29 |
| Depreciation & amort. | −20 | −25 | −17 | −29 | −20 | −14 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | 11 | 5 | 34 | 19 | −65 | 35 | 50 | 16 | 18 | 32 | 33 | 26 | 14 | 3 | −37 | −29 |
| Net financials | 0 | 0 | 0 | −1 | 0 | 0 | 0 | 0 | 0 | 0 | −0 | −0 | −4 | 3 | 4 | 12 |
| Profit before tax | 12 | 5 | 34 | 19 | −65 | 35 | 51 | 16 | 18 | 33 | 33 | 26 | 10 | 6 | −34 | −17 |
| Tax | 2 | 1 | 9 | 4 | −1 | −0 | 8 | 2 | 4 | 7 | 7 | 8 | 4 | 4 | 0 | −0 |
| Net profit | 10 | 4 | 24 | 14 | −64 | 35 | 43 | 14 | 13 | 25 | 26 | 18 | 6 | 2 | −34 | −17 |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 166 | 172 | 214 | 223 | 155 | 197 | 264 | 246 | 204 | 270 | 315 | 307 | 335 | 329 | 291 | 236 |
| Equity | 116 | 120 | 144 | 158 | 94 | 129 | 172 | 186 | 199 | 224 | 251 | 269 | 275 | 277 | 244 | 226 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 50 | 52 | 70 | 64 | 61 | 68 | 93 | 60 | 4 | 45 | 64 | 38 | 60 | 52 | 48 | 10 |
| Total debt | 50 | 52 | 70 | 64 | 61 | 68 | 93 | 60 | 4 | 45 | 64 | 38 | 60 | 52 | 48 | 10 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AM Deputy Member | Deputy Member | 2011 | — | — |
IM Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Dactari As | Company | 47.6% | 47.6% | 2022 |
Brixia As | Company | 43.8% | 43.8% | 2022 |
| Individual | 4.8% | 4.8% | 2022 | |
Økonomistyring As | Company | 3.8% | 3.8% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Anne Mari Norbeck | Deputy Member | 0 companies |
| Inge Magne Bruvik | Chief Executive Officer | 0 companies |
| Trond Teigland | Chairman | 0 companies |