| Revenue | NOK 1,4M | +63% |
| EBITDA | NOK 580K | +892% |
| Net profit | NOK 109K | +125% |
| Total assets | NOK 9,6M | -16% |
| Equity | NOK 6,6M | +2% |
| Employees | 1 | — |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 272 | 321 | 620 | 604 | 1 151 | 1 112 | 1 036 | 1 005 | 1 085 | 918 | 1 023 | 1 044 | 1 048 | 1 322 | 841 | 1 369 |
| Staff expenses | −0 | −310 | −446 | −423 | −431 | −435 | −430 | −432 | −417 | −416 | −451 | −424 | −425 | −433 | −435 | −435 |
| EBITDA | −167 | −365 | −482 | −464 | 167 | 52 | −293 | −147 | −907 | 42 | 163 | 291 | 96 | 534 | 58 | 580 |
| Depreciation & amort. | −72 | −125 | −208 | −228 | −219 | −177 | −120 | −59 | −44 | −33 | −32 | −56 | −11 | −0 | −207 | −202 |
| EBIT | −239 | −490 | −690 | −691 | −52 | −125 | −413 | −206 | −952 | 9 | 131 | 236 | 85 | 534 | −148 | 378 |
| Net financials | −439 | −648 | −990 | −1 041 | −987 | −726 | −1 087 | −493 | −349 | −256 | −293 | −259 | −197 | −228 | −290 | −269 |
| Profit before tax | −678 | −1 138 | −1 680 | −1 732 | −1 039 | −851 | −1 500 | −699 | −1 301 | −247 | −163 | −23 | −112 | 306 | −438 | 109 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | −678 | −1 138 | −1 680 | −1 732 | −1 039 | −851 | −1 500 | −699 | −1 301 | −247 | −163 | −23 | −112 | 306 | −438 | 109 |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14 821 | 14 336 | 21 783 | 20 956 | 20 387 | 25 248 | 22 977 | 23 584 | 18 417 | 18 062 | 17 277 | 17 297 | 13 288 | 11 794 | 11 362 | 9 592 |
| Equity | −578 | −1 717 | −3 397 | −5 129 | −6 168 | −7 019 | 9 121 | 8 422 | 7 121 | 6 874 | 6 712 | 6 689 | 6 577 | 6 883 | 6 445 | 6 554 |
| Long-term debt | 0 | 16 000 | 25 021 | 25 916 | 26 432 | 32 108 | 13 737 | 15 052 | 11 209 | 11 069 | 10 493 | 10 518 | 6 619 | 4 793 | 4 807 | 2 939 |
| Short-term debt | 71 | 53 | 158 | 170 | 124 | 160 | 120 | 111 | 87 | 119 | 72 | 91 | 92 | 117 | 111 | 99 |
| Total debt | 15 399 | 16 053 | 25 180 | 26 086 | 26 556 | 32 267 | 13 856 | 15 162 | 11 296 | 11 187 | 10 565 | 10 608 | 6 711 | 4 910 | 4 918 | 3 038 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DA Deputy Member | Deputy Member | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Chairman | 2016 | — | — | |
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Ag Mg Invest As | Company | 50.0% | 50.0% | 2024 |
Julimar As | Company | 50.0% | 50.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Dag Alfred Birkeland | Deputy Member | 0 companies |
| Magne Gabriel Hatlevik | Board of Directors | 0 companies |
| Sonja Kvitnes Haugland | Chairman | 0 companies |
| Sonja Haugland | Chairman | 0 companies |