| Revenue | NOK 5,1M | +61% |
| EBITDA | NOK 1,6M | -15% |
| Net profit | NOK 599K | +193% |
| Total assets | NOK 2,3M | +32% |
| Equity | NOK 64K | +112% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 445 | 641 | 191 | 728 | 463 | 82 | 94 | 796 | 195 | 69 | 573 | 3 176 | 5 119 |
| Staff expenses | −134 | −25 | −24 | −22 | −37 | −20 | −21 | −1 | −0 | −0 | −6 | −669 | −2 336 |
| EBITDA | −127 | 127 | −42 | 369 | −107 | −257 | −67 | 614 | 30 | −78 | −80 | 1 838 | 1 565 |
| Depreciation & amort. | −22 | −25 | −25 | −19 | −42 | −54 | −54 | −54 | −29 | −5 | −8 | −25 | −26 |
| EBIT | −149 | 102 | −67 | 350 | −149 | −312 | −122 | 560 | 1 | −83 | −88 | 1 812 | 1 539 |
| Net financials | −16 | −15 | 230 | −8 | 1 701 | −868 | −1 | −1 063 | −0 | 0 | −2 | −2 100 | −782 |
| Profit before tax | −164 | 87 | 163 | 341 | 1 551 | −1 180 | −123 | −503 | 1 | −83 | −89 | −287 | 757 |
| Tax | −0 | −0 | −0 | 55 | −0 | −0 | −0 | 3 | 2 | −0 | −0 | 353 | 159 |
| Net profit | −164 | 87 | 163 | 286 | 1 551 | −1 180 | −123 | −506 | −1 | −83 | −89 | −641 | 599 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 597 | 832 | 713 | 1 399 | 2 956 | 2 127 | 2 152 | 1 651 | 1 545 | 2 190 | 2 307 | 1 750 | 2 304 |
| Equity | 1 | 88 | 250 | 537 | 2 088 | 908 | 785 | 279 | 279 | 196 | 106 | −534 | 64 |
| Long-term debt | 260 | 200 | 140 | 673 | 805 | 1 190 | 1 349 | 1 328 | 1 252 | 1 994 | 2 184 | 1 600 | 791 |
| Short-term debt | 337 | 545 | 323 | 190 | 62 | 29 | 18 | 44 | 14 | 0 | 17 | 684 | 1 448 |
| Total debt | 597 | 745 | 463 | 863 | 867 | 1 219 | 1 367 | 1 371 | 1 266 | 1 994 | 2 201 | 2 284 | 2 239 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FD Accountant | Accountant | 2015 | — | — |
TT Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
LT Deputy Member | Deputy Member | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 10.0% | 10.0% | 2024 | |
| Individual | 10.0% | 10.0% | 2022 | |
| Individual | 10.0% | 10.0% | 2022 | |
| Individual | 10.0% | 10.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Frode Dag Furset | Accountant | 0 companies |
| Terje Torkelsen | Chief Executive Officer | 0 companies |
| Linda Torkelsen | Deputy Member | 0 companies |
| Fredrik Møller Hjertensgaard | Board of Directors | 0 companies |