| Revenue | NOK 104K | -36% |
| EBITDA | NOK -2M | +43% |
| Net profit | NOK -2,6M | +37% |
| Total assets | NOK 2,9M | -29% |
| Equity | NOK -8,2M | -47% |
| Employees | 2 | — |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 314 | 450 | 424 | 875 | 1 432 | 1 346 | 1 336 | 942 | 339 | 455 | 663 | 226 | 126 | 163 | 104 |
| Staff expenses | −424 | −629 | −667 | −638 | −533 | −849 | −1 090 | −893 | −1 197 | −198 | −224 | −764 | −1 616 | −1 231 | −1 491 |
| EBITDA | −441 | −686 | −844 | −215 | 131 | −132 | −358 | −502 | −1 624 | −880 | −190 | −1 039 | −3 037 | −3 540 | −2 025 |
| Depreciation & amort. | −9 | −12 | −12 | −12 | −9 | −0 | −0 | −0 | −0 | −600 | −600 | −600 | −600 | −600 | −600 |
| EBIT | −450 | −698 | −856 | −227 | 121 | −132 | −358 | −502 | −1 624 | −1 480 | −790 | −1 639 | −3 637 | −4 140 | −2 625 |
| Net financials | −1 | 0 | −0 | −0 | 0 | −3 | −2 | 0 | 4 | −3 | −4 | 5 | 4 | −5 | 20 |
| Profit before tax | −451 | −698 | −856 | −228 | 121 | −135 | −361 | −502 | −1 620 | −1 483 | −794 | −1 634 | −3 633 | −4 145 | −2 605 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | −451 | −698 | −856 | −228 | 121 | −135 | −361 | −502 | 4 380 | −1 483 | −794 | −1 634 | −3 633 | −4 145 | −2 605 |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 211 | 90 | 100 | 52 | 884 | 392 | 631 | 583 | 6 365 | 5 891 | 5 300 | 4 610 | 4 450 | 4 133 | 2 944 |
| Equity | −351 | −1 049 | −1 806 | −1 179 | −1 058 | −1 193 | −1 554 | −2 056 | 5 135 | 4 652 | 3 857 | 2 224 | −1 410 | −5 555 | −8 159 |
| Long-term debt | 304 | 855 | 1 496 | 643 | 658 | 905 | 967 | 1 189 | 382 | 0 | 0 | 1 820 | 4 997 | 8 989 | 10 759 |
| Short-term debt | 259 | 285 | 410 | 589 | 1 283 | 681 | 1 217 | 1 449 | 848 | 1 239 | 1 443 | 566 | 863 | 699 | 344 |
| Total debt | 563 | 1 139 | 1 905 | 1 232 | 1 942 | 1 585 | 2 184 | 2 638 | 1 230 | 1 239 | 1 443 | 2 386 | 5 860 | 9 688 | 11 103 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KG Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
FB Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
IT Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2020 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Hellberg Eiendom As | Company | 67.0% | 67.0% | 2024 |
Jukes As | Company | 1.8% | 1.8% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Kristian Gahre | Chief Executive Officer | 0 companies |
| Fredrik Bjørgan | Chief Executive Officer | 0 companies |
| Ine Thereze Gransæter | Chief Executive Officer | 0 companies |
| Tommy Sørlien | Board of Directors | 0 companies |
| Terje Hallan | Board of Directors | 0 companies |
| Bjørn Jarle Birkeland | Chairman | 0 companies |
| Torkill Arne Hellberg | Chairman | 0 companies |