| Revenue | NOK 0 | — |
| EBITDA | NOK -155K | -35% |
| Net profit | NOK -263K | +35% |
| Total assets | NOK 36,6M | -6% |
| Equity | NOK 18,6M | -1% |
| Employees | 0 | — |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 0 | 3 117 | 426 | 932 | 3 499 | 656 | 0 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | −0 | −0 | −228 | −74 | −0 | −456 | −107 | −46 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | −0 | −196 | −636 | 2 787 | 182 | −6 | 3 209 | 488 | −78 | −82 | −80 | −134 | −115 | −155 |
| Depreciation & amort. | −0 | −24 | −29 | −30 | −30 | −30 | −30 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | −0 | −220 | −665 | 2 756 | 151 | −36 | 3 179 | 488 | −78 | −82 | −80 | −134 | −115 | −155 |
| Net financials | 0 | 116 | −431 | −821 | −149 | 22 | −44 | −192 | 186 | 19 759 | 177 | −2 776 | −286 | −108 |
| Profit before tax | 0 | −104 | −1 096 | 1 935 | 2 | −14 | 3 135 | 295 | 108 | 19 677 | 98 | −2 910 | −401 | −263 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | 59 | 45 | −103 | −127 | 126 | −0 | −0 | −0 |
| Net profit | 0 | −104 | −1 096 | 1 935 | 2 | −14 | 3 076 | 250 | 211 | 19 804 | −29 | −2 910 | −401 | −263 |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9 798 | 14 810 | 25 061 | 33 000 | 25 117 | 27 794 | 23 543 | 26 599 | 27 687 | 47 475 | 46 759 | 40 397 | 38 989 | 36 577 |
| Equity | 100 | −4 | 10 564 | 12 499 | 8 825 | 12 300 | 13 822 | 12 040 | 12 251 | 32 055 | 29 026 | 19 301 | 18 900 | 18 637 |
| Long-term debt | 0 | 14 694 | 14 282 | 20 383 | 16 178 | 14 373 | 9 577 | 14 514 | 10 572 | 10 598 | 14 662 | 21 096 | 20 090 | 17 645 |
| Short-term debt | 4 | 120 | 215 | 117 | 114 | 1 121 | 144 | 46 | 4 864 | 4 822 | 3 070 | 0 | 0 | 294 |
| Total debt | 9 698 | 14 814 | 14 498 | 20 501 | 16 292 | 15 494 | 9 721 | 14 559 | 15 436 | 15 420 | 17 732 | 21 096 | 20 090 | 17 940 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BB Deputy Member | Deputy Member | 2020 | — | — |
NO Contact Person | Contact Person | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 76.0% | 76.0% | 2022 | |
| Individual | 24.0% | 24.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Bjørn Bergvall | Deputy Member | 0 companies |
| Nils Oskar Rustad Narum | Contact Person | 0 companies |
| Arvid Guillaume Jacques Bergvall | Chairman | 0 companies |