| Revenue | NOK 0 | — |
| EBITDA | NOK -23K | -3% |
| Net profit | NOK -27K | +84% |
| Total assets | NOK 203K | -27% |
| Equity | NOK 173K | -36% |
| Employees | 0 | — |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 682 | 424 | 30 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 0 | 0 |
| Staff expenses | −349 | −402 | −0 | −86 | −58 | −57 | −114 | −57 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | 191 | −62 | −1 | −9 | 42 | 55 | −13 | −5 | 74 | 101 | 88 | 95 | −22 | −23 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | 191 | −62 | −1 | −9 | 42 | 55 | −13 | −5 | 74 | 101 | 88 | 95 | −22 | −23 |
| Net financials | −41 | 43 | 0 | 1 | 1 | −25 | 5 | 13 | 7 | −5 | 22 | 72 | −147 | −4 |
| Profit before tax | 150 | −19 | −0 | −8 | 43 | 29 | −8 | 8 | 81 | 96 | 110 | 167 | −169 | −27 |
| Tax | 52 | −0 | −0 | −0 | −0 | 10 | −0 | 0 | 20 | 25 | 21 | 22 | −0 | −0 |
| Net profit | 98 | −19 | −0 | −8 | 43 | 19 | −8 | 8 | 61 | 72 | 89 | 144 | −169 | −27 |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 483 | 225 | 192 | 213 | 213 | 356 | 309 | 272 | 268 | 349 | 383 | 470 | 276 | 203 |
| Equity | 198 | 179 | 178 | 170 | 213 | 232 | 224 | 233 | 244 | 316 | 355 | 439 | 270 | 173 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 57 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 286 | 47 | 14 | 43 | 0 | 67 | 84 | 39 | 25 | 33 | 28 | 30 | 6 | 30 |
| Total debt | 286 | 47 | 14 | 43 | 0 | 124 | 84 | 39 | 25 | 33 | 28 | 30 | 6 | 30 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
UK Deputy Member | Deputy Member | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Ulf Kenneth Ower | Deputy Member | 0 companies |
| Per Christopher Aarøe Undheim | Chairman | 0 companies |