| Revenue | NOK 0 | — |
| EBITDA | NOK -176K | +18% |
| Net profit | NOK -276K | -34% |
| Total assets | NOK 1,6M | -12% |
| Equity | NOK 335K | +345% |
| Employees | 0 | — |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 0 | 0 | 4 | 34 | 32 | 0 | 155 | 32 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | −48 | −25 | −26 | −26 | −17 | 23 | 16 | −18 | 121 | −37 | −28 | −50 | −50 | −213 | −176 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | −48 | −25 | −26 | −26 | −17 | 23 | 16 | −18 | 121 | −37 | −28 | −50 | −50 | −213 | −176 |
| Net financials | 0 | 0 | 0 | 0 | −17 | −41 | −44 | −41 | −50 | −43 | −40 | −27 | −43 | −75 | −100 |
| Profit before tax | −48 | −25 | −26 | −26 | −34 | −18 | −28 | −59 | 71 | −80 | −69 | −78 | −93 | −288 | −276 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −82 | −0 |
| Net profit | −48 | −25 | −26 | −26 | −34 | −18 | −28 | −59 | 71 | −80 | −69 | −78 | −93 | −205 | −276 |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 663 | 519 | 519 | 544 | 1 326 | 1 329 | 1 340 | 1 331 | 1 391 | 1 334 | 1 400 | 1 432 | 1 433 | 1 857 | 1 639 |
| Equity | 52 | 427 | 401 | 376 | 342 | 324 | 296 | 237 | 308 | 228 | 159 | 81 | −11 | 75 | 335 |
| Long-term debt | 0 | 0 | 0 | 0 | 800 | 800 | 800 | 800 | 800 | 800 | 800 | 0 | 0 | 1 776 | 1 301 |
| Short-term debt | 611 | 92 | 117 | 168 | 184 | 205 | 244 | 294 | 283 | 306 | 441 | 1 350 | 1 444 | 5 | 3 |
| Total debt | 611 | 92 | 117 | 168 | 984 | 1 005 | 1 044 | 1 094 | 1 083 | 1 106 | 1 241 | 1 350 | 1 444 | 1 782 | 1 304 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Lisimo As | Company | 100.0% | 100.0% | 2024 |
S Storøy As | Company | 50.0% | 50.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Sindre Moldskred | Chief Executive Officer | 0 companies |
| Sveinung Storøy | Board of Directors | 0 companies |
| Håvard Moldskred | Board of Directors | 0 companies |