| Revenue | NOK 75K | +57% |
| EBITDA | NOK 47K | +589% |
| Net profit | NOK 25K | +362% |
| Total assets | NOK 700K | +11% |
| Equity | NOK 250K | -2% |
| Employees | 0 | — |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 85 | 220 | 210 | 210 | 150 | 150 | 213 | 204 | 234 | 234 | 244 | 150 | 150 | 48 | 75 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | 65 | 144 | 176 | 83 | −44 | 113 | 102 | 40 | −4 | 114 | 164 | 79 | 72 | 7 | 47 |
| Depreciation & amort. | −32 | −55 | −55 | −55 | −55 | −55 | −55 | −0 | −0 | −0 | −37 | −21 | −62 | −0 | −0 |
| EBIT | 33 | 88 | 120 | 28 | −100 | 58 | 47 | 40 | −4 | 114 | 127 | 57 | 10 | 7 | 47 |
| Net financials | −42 | −72 | −70 | −68 | −67 | 0 | 0 | −176 | −39 | −36 | −30 | −23 | −19 | −16 | 0 |
| Profit before tax | −9 | 17 | 50 | −39 | −166 | 58 | 47 | −136 | −43 | 78 | 97 | 34 | −9 | −10 | 47 |
| Tax | −0 | 2 | 18 | −3 | 45 | −0 | 24 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | 22 |
| Net profit | −9 | 14 | 32 | −36 | −211 | 58 | 23 | −136 | −43 | 78 | 97 | 34 | −9 | −10 | 25 |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 136 | 1 146 | 1 149 | 1 065 | 856 | 805 | 779 | 748 | 815 | 796 | 855 | 798 | 695 | 633 | 700 |
| Equity | 241 | 255 | 287 | 251 | 40 | 98 | 121 | −69 | 70 | 141 | 220 | 240 | 266 | 256 | 250 |
| Long-term debt | 845 | 816 | 786 | 753 | 718 | 616 | 514 | 787 | 741 | 655 | 582 | 0 | 430 | 376 | 0 |
| Short-term debt | 50 | 74 | 76 | 61 | 98 | 92 | 144 | 30 | 4 | 0 | 8 | 513 | 0 | 0 | 0 |
| Total debt | 895 | 891 | 862 | 814 | 816 | 708 | 659 | 817 | 745 | 655 | 590 | 513 | 430 | 376 | 0 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TM Deputy Member | Deputy Member | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 20.0% | 20.0% | 2022 | |
| Individual | 8.0% | 8.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Trond Morten Hansen | Deputy Member | 0 companies |
| Richard Lund | Chairman | 0 companies |