| Revenue | NOK 0 | — |
| EBITDA | NOK -487K | -8% |
| Net profit | NOK 2,5M | +431% |
| Total assets | NOK 60,4M | +10% |
| Equity | NOK 7,3M | +53% |
| Employees | 0 | — |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | −5 | −12 | −52 | −70 | −120 | −108 | −205 | −305 | −415 | −467 | −517 | −440 | −450 | −487 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | −5 | −12 | −52 | −70 | −120 | −108 | −205 | −305 | −415 | −467 | −517 | −440 | −450 | −487 |
| Net financials | 204 | 791 | 594 | −2 291 | −1 062 | 590 | 1 864 | −901 | 736 | −143 | 7 528 | −1 714 | 843 | 2 831 |
| Profit before tax | 199 | 779 | 541 | −2 361 | −1 182 | 481 | 1 658 | −1 206 | 321 | −611 | 7 010 | −2 154 | 393 | 2 344 |
| Tax | 52 | 204 | 190 | 215 | 73 | −120 | 108 | −313 | 100 | −380 | 306 | −283 | −83 | −177 |
| Net profit | 148 | 575 | 351 | −2 577 | −1 255 | 601 | 1 550 | −893 | 221 | −231 | 6 705 | −1 871 | 475 | 2 521 |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 41 734 | 35 865 | 38 762 | 48 277 | 42 263 | 49 470 | 46 122 | 46 283 | 46 376 | 46 121 | 52 889 | 52 320 | 55 120 | 60 390 |
| Equity | 1 148 | 1 722 | 2 073 | −503 | −1 758 | −1 156 | 393 | −500 | −279 | −509 | 6 195 | 4 324 | 4 799 | 7 320 |
| Long-term debt | 0 | 33 868 | 36 299 | 48 563 | 43 944 | 50 623 | 45 703 | 46 783 | 46 546 | 46 531 | 46 625 | 47 881 | 50 199 | 52 944 |
| Short-term debt | 122 | 274 | 390 | 218 | 77 | 4 | 26 | 0 | 109 | 99 | 69 | 115 | 122 | 126 |
| Total debt | 40 586 | 34 142 | 36 689 | 48 781 | 44 021 | 50 627 | 45 729 | 46 783 | 46 655 | 46 630 | 46 694 | 47 996 | 50 321 | 53 070 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CL Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Hetija Invest As | Company | 90.0% | 90.0% | 2024 |
Girafe As | Company | 10.0% | 10.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Cathrine Løvenskiold Wilhelmsen | Chief Executive Officer | 0 companies |
| Ronny Johnsen Wilhelmsen | Chairman | 0 companies |
| Morten Skedsmo | Board of Directors | 0 companies |