| Revenue | NOK 9,1M | +376% |
| EBITDA | NOK 1M | +620% |
| Net profit | NOK 415K | +340% |
| Total assets | NOK 4,5M | -8% |
| Equity | NOK 666K | +166% |
| Employees | 19 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 81 | 106 | 84 | 19 | 5 | 1 | 1 | 376 | 2 | 0 | 1 913 | 9 109 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −460 | −2 880 |
| EBITDA | −38 | −1 | −8 | −1 | −18 | −39 | −10 | −28 | 285 | −11 | −6 | 142 | 1 023 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −83 | −378 |
| EBIT | −38 | −1 | −8 | −1 | −18 | −39 | −10 | −28 | 285 | −11 | −6 | 60 | 645 |
| Net financials | 0 | 0 | 0 | −0 | −1 | 0 | 0 | −7 | −48 | 0 | 0 | 61 | −113 |
| Profit before tax | −38 | −1 | −8 | −1 | −19 | −39 | −10 | −34 | 237 | −11 | −6 | 121 | 533 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | 19 | −2 | −1 | 27 | 118 |
| Net profit | −38 | −1 | −8 | −1 | −19 | −39 | −10 | −34 | 218 | −8 | −4 | 94 | 415 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 123 | 142 | 147 | 99 | 97 | 41 | 39 | 3 309 | 194 | 183 | 177 | 4 943 | 4 528 |
| Equity | 63 | 62 | 54 | 53 | 33 | −5 | −15 | −49 | 169 | 161 | 156 | 251 | 666 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 300 | 19 | 16 | 15 | 923 | 1 103 |
| Short-term debt | 60 | 80 | 93 | 47 | 64 | 46 | 54 | 57 | 6 | 6 | 6 | 3 769 | 2 760 |
| Total debt | 60 | 80 | 93 | 47 | 64 | 46 | 54 | 3 358 | 25 | 22 | 21 | 4 692 | 3 863 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SB Deputy Member | Deputy Member | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Nyhavn Invest As | Company | 35.0% | 35.0% | 2024 |
Quickplay As | Company | 25.0% | 25.0% | 2024 |
Ramsli Holding As | Company | 13.0% | 13.0% | 2024 |
Samuelsen Holding As | Company | 12.0% | 12.0% | 2024 |
Marland As | Company | 10.0% | 10.0% | 2024 |
| Individual | 5.0% | 5.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Stein Berge Berntsen | Deputy Member | 0 companies |
| Frode Ramsli | Board of Directors | 0 companies |
| Joar Nicolaysen Høvik | Board of Directors | 0 companies |
| Jan Erlend Gundersen | Chairman | 0 companies |
| Isabel Mary-Ann Marchong Eidesund | Board of Directors | 0 companies |
| Paal Knutsen | Board of Directors | 0 companies |