| Revenue | NOK 0 | — |
| EBITDA | NOK -620K | -76% |
| Net profit | NOK -620K | -66% |
| Total assets | NOK 755K | +34% |
| Equity | NOK -126K | +95% |
| Employees | 1 | — |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 170 | 196 | 15 680 | 13 361 | 772 | 23 870 | 25 435 | 14 883 | 2 311 | 1 225 | 4 380 | 39 763 | 9 158 | 0 |
| Staff expenses | −0 | −0 | −1 285 | −2 927 | −1 038 | −2 020 | −3 401 | −4 250 | −842 | −546 | −533 | −731 | −633 | −204 |
| EBITDA | −196 | −288 | 1 281 | −3 838 | −1 397 | 78 | 1 193 | −1 559 | −159 | −158 | 349 | 3 204 | −352 | −620 |
| Depreciation & amort. | −191 | −176 | −202 | −185 | −222 | −165 | −130 | −116 | −108 | −77 | −41 | −29 | −14 | −0 |
| EBIT | −387 | −464 | 1 079 | −4 023 | −1 619 | −87 | 1 063 | −1 675 | −267 | −235 | 308 | 3 175 | −365 | −620 |
| Net financials | −12 | −29 | −820 | −2 054 | −331 | −469 | −160 | −3 | −1 | 0 | −0 | −5 | −7 | −0 |
| Profit before tax | −399 | −493 | 259 | −6 077 | −1 950 | −556 | 903 | −1 677 | −268 | −235 | 308 | 3 170 | −373 | −620 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | −399 | −493 | 259 | −6 077 | −1 950 | −556 | 903 | −1 677 | −268 | −235 | 308 | 3 170 | −373 | −620 |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6 376 | 7 283 | 25 005 | 25 447 | 25 739 | 9 677 | 28 774 | 4 003 | 6 037 | 6 574 | 4 942 | 11 286 | 565 | 755 |
| Equity | −299 | −792 | −533 | −6 610 | −8 561 | −9 116 | −8 213 | −4 988 | −5 212 | −5 491 | −5 183 | −2 013 | −2 386 | −126 |
| Long-term debt | 0 | 0 | 22 673 | 30 131 | 32 506 | 15 731 | 34 029 | 7 674 | 11 065 | 11 890 | 9 459 | 9 851 | 1 091 | 0 |
| Short-term debt | 188 | 499 | 2 866 | 1 926 | 1 794 | 3 061 | 2 958 | 1 317 | 185 | 175 | 666 | 3 449 | 1 860 | 881 |
| Total debt | 6 675 | 8 075 | 25 539 | 32 057 | 34 300 | 18 793 | 36 987 | 8 991 | 11 249 | 12 065 | 10 126 | 13 300 | 2 951 | 881 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GM Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Chairman | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Icm Capital As | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Gudleiv Mæhlum Bjørklund | Chief Executive Officer | 0 companies |
| Tomas Myrvang Ottesen | Board of Directors | 0 companies |
| Hjalmar Ottesen | Chairman | 0 companies |