| Revenue | NOK 496K | +8% |
| EBITDA | NOK 165K | +12% |
| Net profit | NOK -117K | -25% |
| Total assets | NOK 5,2M | -1% |
| Equity | NOK -513K | -18% |
| Employees | 1 | — |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 103 | 91 | 125 | 78 | 347 | 478 | 531 | 361 | 351 | 489 | 458 | 496 |
| Staff expenses | −0 | −3 | −0 | −0 | −0 | −0 | −56 | −81 | −59 | −40 | −45 | −68 | −64 | −62 |
| EBITDA | −33 | −36 | −49 | −13 | 35 | −1 | 95 | 225 | 258 | 131 | 104 | 158 | 148 | 165 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −50 | −95 | −88 | −88 | −88 | −88 | −88 |
| EBIT | −33 | −36 | −49 | −13 | 35 | −1 | 95 | 175 | 163 | 43 | 16 | 69 | 60 | 77 |
| Net financials | −26 | −51 | −64 | −62 | −64 | −83 | −131 | −121 | −135 | −123 | −99 | −126 | −179 | −227 |
| Profit before tax | −59 | −87 | −113 | −74 | −29 | −84 | −36 | 54 | 28 | −80 | −83 | −57 | −120 | −150 |
| Tax | −18 | −24 | −29 | −20 | −1 | −17 | −4 | 17 | 6 | −18 | −18 | −13 | −26 | −33 |
| Net profit | −41 | −63 | −84 | −54 | −28 | −67 | −32 | 38 | 22 | −63 | −65 | −44 | −93 | −117 |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 885 | 1 930 | 2 736 | 3 501 | 3 606 | 6 234 | 5 676 | 5 631 | 5 523 | 5 460 | 5 338 | 5 283 | 5 201 | 5 153 |
| Equity | 67 | 4 | −80 | −134 | −163 | −230 | −262 | −218 | −196 | −239 | −303 | −348 | −434 | −513 |
| Long-term debt | 0 | 1 916 | 2 689 | 3 479 | 3 603 | 5 502 | 5 736 | 5 629 | 5 523 | 5 473 | 5 345 | 5 254 | 5 185 | 5 151 |
| Short-term debt | 3 | 10 | 127 | 156 | 165 | 962 | 202 | 220 | 197 | 226 | 296 | 376 | 450 | 515 |
| Total debt | 1 818 | 1 926 | 2 816 | 3 635 | 3 769 | 6 464 | 5 938 | 5 850 | 5 720 | 5 699 | 5 641 | 5 630 | 5 635 | 5 666 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Deputy Member | Deputy Member | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Oddo Invest As | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Sindre Mørkve | Deputy Member | 0 companies |
| Ove Jørgen Mørkve | Chairman | 0 companies |