| Revenue | NOK 783K | -8% |
| EBITDA | NOK -592K | -385% |
| Net profit | NOK -5,5M | -445% |
| Total assets | NOK 12,9M | -38% |
| Equity | NOK 10,4M | -35% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2 | 1 115 | 136 | 4 038 | 1 634 | 5 233 | 426 | 678 | 1 552 | 4 045 | 1 209 | 849 | 783 |
| Staff expenses | −0 | −460 | −263 | −21 | −53 | −0 | −0 | −0 | −193 | −424 | −121 | −252 | −333 |
| EBITDA | −292 | 210 | −454 | 571 | 753 | 2 677 | −239 | 455 | 781 | 1 240 | 793 | 208 | −592 |
| Depreciation & amort. | −0 | −60 | −101 | −61 | −86 | −175 | −162 | −152 | −157 | −160 | −160 | −98 | −10 |
| EBIT | −292 | 149 | −554 | 510 | 667 | 2 502 | −402 | 303 | 624 | 1 081 | 633 | 109 | −602 |
| Net financials | 147 | 72 | 1 662 | 3 166 | 346 | 2 823 | 66 | −38 | −521 | −786 | 413 | −1 121 | −4 999 |
| Profit before tax | −145 | 222 | 1 107 | 3 675 | 1 013 | 5 325 | −336 | 264 | 103 | 294 | 1 046 | −1 011 | −5 601 |
| Tax | −38 | 72 | −99 | 186 | 258 | 772 | −72 | 49 | 34 | 223 | 118 | −2 | −106 |
| Net profit | −107 | 149 | 1 206 | 3 490 | 755 | 4 553 | −264 | 216 | 69 | 71 | 929 | −1 009 | −5 495 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9 941 | 10 547 | 9 602 | 13 499 | 15 309 | 23 206 | 21 618 | 21 697 | 22 012 | 22 780 | 22 127 | 20 691 | 12 922 |
| Equity | 8 893 | 9 043 | 8 249 | 11 738 | 12 493 | 15 930 | 15 666 | 15 832 | 15 901 | 15 972 | 16 901 | 15 892 | 10 397 |
| Long-term debt | 0 | 18 | 0 | 0 | 869 | 3 417 | 3 183 | 2 978 | 2 794 | 2 563 | 4 233 | 0 | 0 |
| Short-term debt | 1 047 | 1 486 | 1 354 | 1 761 | 1 946 | 3 859 | 2 770 | 2 887 | 3 317 | 4 245 | 993 | 599 | 322 |
| Total debt | 1 047 | 1 505 | 1 354 | 1 761 | 2 815 | 7 276 | 5 953 | 5 865 | 6 111 | 6 808 | 5 226 | 4 799 | 2 524 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SG Deputy Member | Deputy Member | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Chairman | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Frenzy Gardens Sl | Company | 100.0% | 100.0% | 2024 |
| Individual | 50.0% | 50.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Silje Grotle Nilssen | Deputy Member | 0 companies |
| Louie Gonzalez Nilssen | Board of Directors | 0 companies |
| Juan Manuel Gonzalez Mantero | Chairman | 0 companies |