| Revenue | NOK 1,2M | -57% |
| EBITDA | NOK -356K | -143% |
| Net profit | NOK -526K | -186% |
| Total assets | NOK 3,7M | -34% |
| Equity | NOK 2,8M | -16% |
| Employees | 2 | — |
| Item | 2012 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5 689 | 13 275 | 10 041 | 11 897 | 7 486 | 8 869 | 5 737 | 7 101 | 10 352 | 6 964 | 4 229 | 2 663 | 1 154 |
| Staff expenses | −1 237 | −3 909 | −3 395 | −4 041 | −3 357 | −3 087 | −2 466 | −1 779 | −2 256 | −132 | −4 | −53 | −4 |
| EBITDA | 423 | 1 640 | 597 | 989 | −564 | 652 | −254 | 669 | 1 171 | 1 609 | −1 313 | 819 | −356 |
| Depreciation & amort. | −34 | −113 | −135 | −197 | −207 | −214 | −243 | −193 | −178 | −185 | −226 | −202 | −156 |
| EBIT | 390 | 1 527 | 462 | 793 | −771 | 438 | −497 | 476 | 993 | 1 424 | −1 539 | 617 | −512 |
| Net financials | −32 | −29 | −47 | −66 | −67 | −61 | −68 | −75 | −78 | −25 | −25 | −4 | −14 |
| Profit before tax | 357 | 1 498 | 415 | 727 | −838 | 377 | −565 | 401 | 915 | 1 399 | −1 564 | 613 | −526 |
| Tax | 123 | 426 | 93 | 152 | −0 | −0 | −0 | −0 | 139 | 271 | −0 | −0 | −0 |
| Net profit | 234 | 1 072 | 322 | 574 | −838 | 377 | −565 | 401 | 776 | 1 128 | −1 564 | 613 | −526 |
| Item | 2012 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 246 | 3 860 | 5 012 | 5 734 | 3 787 | 4 584 | 3 865 | 3 766 | 4 700 | 4 998 | 3 504 | 5 623 | 3 729 |
| Equity | 458 | 2 150 | 2 472 | 3 046 | 2 209 | 2 586 | 2 020 | 2 221 | 2 497 | 3 625 | 2 061 | 3 340 | 2 814 |
| Long-term debt | 0 | 240 | 800 | 613 | 409 | 396 | 294 | 110 | 82 | 0 | 0 | 0 | 0 |
| Short-term debt | 788 | 1 470 | 1 740 | 2 075 | 1 170 | 1 603 | 1 550 | 1 435 | 2 121 | 1 373 | 1 443 | 2 283 | 915 |
| Total debt | 788 | 1 710 | 2 540 | 2 687 | 1 578 | 1 998 | 1 845 | 1 545 | 2 203 | 1 373 | 1 443 | 2 283 | 915 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HE Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
HE Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Hans Erik Sorthe Børjesson | Chief Executive Officer | 0 companies |
| Hans Erik Børjesson | Chief Executive Officer | 0 companies |
| Kjell Olav Fosse | Chairman | 0 companies |