| Revenue | NOK 4,6M | -33% |
| EBITDA | NOK 1,1M | +1696% |
| Net profit | NOK 570K | +231% |
| Total assets | NOK 7,8M | +2% |
| Equity | NOK -3,1M | +16% |
| Employees | 1 | — |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 1 390 | 2 436 | 2 791 | 2 110 | 1 941 | 1 208 | 801 | 190 | 547 | 598 | 2 244 | 6 770 | 4 565 |
| Staff expenses | −114 | −471 | −722 | −1 119 | −963 | −969 | −1 001 | −533 | −158 | −137 | −0 | −0 | −0 | −560 | −525 |
| EBITDA | −213 | −758 | −682 | −376 | 186 | 86 | −417 | 5 | −388 | −29 | 175 | −154 | 484 | −68 | 1 088 |
| Depreciation & amort. | −0 | −0 | −3 | −7 | −7 | −12 | −16 | −5 | −4 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | −213 | −758 | −685 | −383 | 180 | 74 | −432 | 0 | −392 | −29 | 175 | −154 | 484 | −68 | 1 088 |
| Net financials | −1 | −106 | −277 | −328 | −385 | −310 | −300 | −366 | −185 | −190 | −168 | −175 | −198 | −491 | −349 |
| Profit before tax | −215 | −863 | −962 | −711 | −206 | −236 | −732 | −366 | −577 | −219 | 7 | −329 | 286 | −559 | 738 |
| Tax | −63 | −241 | −267 | −172 | −48 | −0 | −108 | 899 | −0 | −0 | −0 | −324 | 40 | −123 | 169 |
| Net profit | −152 | −622 | −695 | −539 | −158 | −236 | −624 | −1 265 | −577 | −219 | 7 | −5 | 246 | −436 | 570 |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 028 | 2 830 | 5 389 | 6 293 | 6 184 | 6 255 | 6 291 | 7 335 | 6 665 | 6 222 | 7 401 | 7 535 | 7 328 | 7 589 | 7 773 |
| Equity | 348 | −274 | −968 | −1 508 | −1 665 | −1 901 | −2 525 | −3 790 | −4 367 | −5 486 | −3 516 | −3 502 | −3 256 | −3 692 | −3 095 |
| Long-term debt | 0 | 3 000 | 0 | 0 | 0 | 0 | 0 | 7 027 | 4 356 | 4 921 | 10 269 | 9 845 | 0 | 0 | 8 208 |
| Short-term debt | 680 | 103 | 6 357 | 7 800 | 7 850 | 8 156 | 8 816 | 4 098 | 6 676 | 6 787 | 648 | 1 192 | 10 584 | 11 282 | 2 660 |
| Total debt | 680 | 3 103 | 6 357 | 7 800 | 7 850 | 8 156 | 8 816 | 11 125 | 11 032 | 11 708 | 10 917 | 11 037 | 10 584 | 11 282 | 10 867 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Deputy Member | Deputy Member | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Tobias Invest As | Company | 61.1% | 61.1% | 2024 |
Umbrella As | Company | 38.9% | 38.9% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Pål Andresen Skaufjord | Deputy Member | 0 companies |
| Thomas Johannes Theodor Sørensen | Board of Directors | 0 companies |
| Tobias Olav Sørensen | Chairman | 0 companies |