| Revenue | NOK 7,9M | +2% |
| EBITDA | NOK -2,8M | -37% |
| Net profit | NOK -18,4M | +85% |
| Total assets | NOK 978M | -18% |
| Equity | NOK 146,3M | -11% |
| Employees | 11 | — |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 245 | 8 021 | 7 769 | 7 185 | 7 723 | 7 907 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −600 | −1 031 | −456 | −1 213 | −1 444 |
| EBITDA | −15 | −568 | −26 591 | 20 986 | −163 034 | −5 549 | −129 | −1 139 | −722 | −1 182 | −3 098 | −1 270 | −2 026 | −2 768 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | −15 | −568 | −26 591 | 20 986 | −163 034 | −5 549 | −129 | −1 139 | −722 | −1 182 | −3 098 | −1 270 | −2 026 | −2 768 |
| Net financials | 0 | −652 | 1 | −2 523 | −2 279 | 379 | 87 417 | −1 217 | −6 796 | −2 310 | −275 | 85 751 | −124 423 | −20 779 |
| Profit before tax | −15 | −1 220 | −26 590 | 18 463 | −165 313 | −5 171 | 87 289 | −2 356 | −7 518 | −3 493 | −3 373 | 84 481 | −126 449 | −23 547 |
| Tax | −4 | −159 | −76 | 239 | −0 | −0 | −56 535 | 2 071 | −1 654 | −768 | −742 | 11 975 | −0 | −5 180 |
| Net profit | −11 | −1 061 | −26 514 | 18 225 | −165 313 | −5 171 | 143 823 | −4 427 | −5 864 | −2 724 | −2 631 | 72 506 | −126 449 | −18 367 |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 25 509 | 45 941 | 69 114 | 236 412 | 147 279 | 147 223 | 234 351 | 204 853 | 649 376 | 1 579 872 | 1 204 353 | 1 331 973 | 1 185 621 | 978 003 |
| Equity | 25 489 | 39 090 | 34 047 | 97 272 | −68 040 | −73 211 | 43 841 | 39 415 | 160 505 | 157 781 | 355 150 | 287 354 | 164 697 | 146 330 |
| Long-term debt | 0 | 0 | 17 503 | 119 788 | 204 481 | 206 434 | 159 642 | 164 428 | 159 978 | 290 217 | 239 306 | 320 814 | 288 184 | 256 131 |
| Short-term debt | 20 | 6 851 | 17 563 | 19 352 | 10 838 | 14 000 | 30 867 | 1 010 | 328 893 | 1 131 873 | 609 896 | 723 806 | 732 740 | 575 542 |
| Total debt | 20 | 6 851 | 35 066 | 139 140 | 215 319 | 220 434 | 190 509 | 165 438 | 488 871 | 1 422 091 | 849 203 | 1 044 619 | 1 020 924 | 831 673 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MJ Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
TS Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
KE Chief Executive Officer | Chief Executive Officer | 2026 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Aars Invest As | Company | 77.4% | 77.4% | 2024 |
Oci Mipco As | Company | 5.4% | 5.4% | 2024 |
Fero As | Company | 4.4% | 4.4% | 2024 |
Beko 2 Invest As | Company | 4.0% | 4.0% | 2024 |
Sincerus As | Company | 3.1% | 3.1% | 2024 |
Glaka One As | Company | 1.1% | 1.1% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Marvin Jensen | Chief Executive Officer | 0 companies |
| Tore Sjursen | Chief Executive Officer | 0 companies |
| Kristin Ellen Von Krogh Folge | Chief Executive Officer | 0 companies |
| Eirik Frantzen | Board of Directors | 0 companies |
| Harald Møller | Board of Directors | 0 companies |
| Mia Frøysadal Arnet | Board of Directors | 0 companies |
| Øyvind Schage Førde | Chairman | 0 companies |
| Arild Storm Larsen | Board of Directors | 0 companies |
| Arild Hustad | Board of Directors | 0 companies |
| Zornitsa Radoslavova Radkova-Lund | Board of Directors | 0 companies |
| Petter Hellman | Board of Directors | 0 companies |
| Mehrdad Amini | Board of Directors | 0 companies |