| Revenue | NOK 144K | -44% |
| EBITDA | NOK -12K | -109% |
| Net profit | NOK -7K | -107% |
| Total assets | NOK 184K | -47% |
| Equity | NOK 153K | -5% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 820 | 903 | 816 | 224 | 411 | 261 | 264 | 149 | 240 | 267 | 313 | 258 | 144 |
| Staff expenses | −131 | −131 | −145 | −116 | −76 | −26 | −1 | −2 | −1 | −4 | −1 | −3 | −4 |
| EBITDA | 511 | 607 | 492 | −225 | 28 | −38 | 66 | −0 | 47 | 176 | 132 | 123 | −12 |
| Depreciation & amort. | −13 | −10 | −6 | −0 | −0 | −4 | −6 | −6 | −3 | −0 | −0 | −0 | −0 |
| EBIT | 498 | 597 | 486 | −225 | 28 | −42 | 60 | −6 | 44 | 176 | 132 | 123 | −12 |
| Net financials | 2 | 14 | 96 | 33 | 22 | 0 | −195 | 0 | 74 | 25 | −12 | 6 | 4 |
| Profit before tax | 500 | 611 | 582 | −192 | 50 | −41 | −135 | −6 | 118 | 201 | 120 | 129 | −7 |
| Tax | 139 | 171 | 135 | −48 | 9 | −7 | 15 | −1 | 10 | 39 | 30 | 28 | −0 |
| Net profit | 361 | 440 | 447 | −144 | 40 | −35 | −150 | −5 | 108 | 162 | 90 | 101 | −7 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 820 | 1 216 | 1 505 | 938 | 910 | 777 | 522 | 393 | 440 | 510 | 434 | 346 | 184 |
| Equity | 366 | 706 | 1 053 | 809 | 749 | 615 | 365 | 260 | 268 | 170 | 160 | 161 | 153 |
| Long-term debt | 1 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 452 | 507 | 452 | 129 | 160 | 163 | 158 | 133 | 171 | 340 | 274 | 185 | 31 |
| Total debt | 453 | 510 | 452 | 129 | 160 | 163 | 158 | 133 | 171 | 340 | 274 | 185 | 31 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Deputy Member | Deputy Member | 2011 | — | — |
RB Deputy Member | Deputy Member | 2011 | — | — |
RB Deputy Member | Deputy Member | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 10.0% | 10.0% | 2022 | |
| Individual | 10.0% | 10.0% | 2023 | |
| Individual | 10.0% | 10.0% | 2023 | |
| Individual | 10.0% | 10.0% | 2023 | |
| Individual | 10.0% | 10.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Marie Brøvig Schunemann | Deputy Member | 0 companies |
| Ragnhild Brøvig-Hanssen | Deputy Member | 0 companies |
| Ragnhild Brøvig | Deputy Member | 0 companies |
| Terje With Andersen | Chairman | 0 companies |