| Revenue | NOK 729K | -61% |
| EBITDA | NOK -125K | -129% |
| Net profit | NOK -77K | -118% |
| Total assets | NOK 2,4M | -5% |
| Equity | NOK 1,5M | -5% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 290 | 520 | 221 | 105 | 78 | 77 | 0 | 28 | 596 | 1 403 | 1 888 | 1 562 | 1 888 | 729 |
| Staff expenses | −135 | −189 | −90 | 1 | −0 | −0 | −0 | −0 | −384 | −787 | −791 | −910 | −1 064 | −699 |
| EBITDA | −113 | −123 | −21 | 34 | 13 | 6 | −41 | 1 | 59 | 432 | 754 | 285 | 427 | −125 |
| Depreciation & amort. | −19 | −15 | −12 | −10 | −8 | −6 | −5 | −4 | −3 | −65 | −65 | −9 | −9 | −9 |
| EBIT | −132 | −138 | −33 | 24 | 6 | −0 | −46 | −3 | 56 | 367 | 689 | 276 | 418 | −134 |
| Net financials | −4 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | −13 | −19 | −22 | −1 | 114 | 57 |
| Profit before tax | −136 | −137 | −33 | 24 | 6 | −0 | −46 | −3 | 42 | 347 | 667 | 275 | 532 | −77 |
| Tax | −0 | 12 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | 72 | 148 | 62 | 94 | −0 |
| Net profit | −136 | −149 | −33 | 24 | 6 | −0 | −46 | −3 | 42 | 276 | 519 | 213 | 438 | −77 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 285 | 248 | 392 | 797 | 794 | 795 | 748 | 746 | 2 143 | 2 432 | 2 363 | 2 372 | 2 547 | 2 429 |
| Equity | 270 | 121 | 88 | 112 | 118 | 118 | 72 | 69 | 111 | 387 | 906 | 1 118 | 1 556 | 1 479 |
| Long-term debt | 0 | 50 | 100 | 100 | 100 | 100 | 100 | 100 | 1 372 | 1 209 | 541 | 424 | 204 | 298 |
| Short-term debt | 15 | 76 | 204 | 584 | 577 | 577 | 577 | 578 | 660 | 837 | 917 | 829 | 787 | 652 |
| Total debt | 15 | 126 | 304 | 684 | 677 | 677 | 677 | 678 | 2 032 | 2 046 | 1 458 | 1 253 | 991 | 950 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
WD Deputy Member | Deputy Member | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 20.0% | 20.0% | 2022 | |
| Individual | 10.0% | 10.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Wenche Da Cruz | Deputy Member | 0 companies |
| Marcel Da Cruz | Chairman | 0 companies |