| Revenue | NOK 55K | -87% |
| EBITDA | NOK -66K | -163% |
| Net profit | NOK -175K | -293% |
| Total assets | NOK 1,4M | +169% |
| Equity | NOK 658K | +182% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 982 | 1 634 | 1 021 | 1 609 | 1 634 | 1 363 | 47 | 3 | 20 | 0 | 282 | 422 | 55 |
| Staff expenses | −512 | −701 | −562 | −812 | −815 | −808 | −112 | −0 | −0 | −0 | −299 | −463 | −57 |
| EBITDA | 37 | 244 | 67 | 54 | 16 | 142 | −203 | −57 | 0 | −20 | −81 | 104 | −66 |
| Depreciation & amort. | −32 | −46 | −18 | −0 | −0 | −112 | −50 | −0 | −0 | −0 | −0 | −6 | −68 |
| EBIT | 4 | 197 | 50 | 54 | 16 | 30 | −253 | −57 | 0 | −20 | −81 | 98 | −134 |
| Net financials | −4 | 5 | −4 | −8 | −13 | −5 | 0 | −4 | −1 | 0 | 0 | −7 | −42 |
| Profit before tax | 1 | 202 | 46 | 46 | 3 | 25 | −253 | −61 | −1 | −20 | −81 | 91 | −175 |
| Tax | 0 | 46 | −11 | 1 | 1 | 6 | 2 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | 1 | 156 | 57 | 44 | 2 | 19 | −256 | −61 | −1 | −20 | −81 | 91 | −175 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 484 | 659 | 779 | 766 | 882 | 518 | 136 | 153 | 47 | 22 | 216 | 536 | 1 440 |
| Equity | 233 | 390 | 446 | 341 | 343 | 362 | 106 | 45 | 44 | 24 | 143 | 234 | 658 |
| Long-term debt | 1 | 0 | 100 | 88 | 250 | 0 | 0 | 100 | 0 | 0 | 0 | 0 | 700 |
| Short-term debt | 250 | 269 | 233 | 337 | 289 | 156 | 29 | 8 | 4 | −2 | 74 | 303 | 82 |
| Total debt | 251 | 269 | 333 | 425 | 539 | 156 | 29 | 108 | 4 | −2 | 74 | 303 | 782 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Deputy Member | Deputy Member | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Grefoss Holding As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Karen M Gullikstad | Deputy Member | 0 companies |
| Roger Gullikstad | Chairman | 0 companies |