| Revenue | NOK 1,9M | +50% |
| EBITDA | NOK -21K | -9% |
| Net profit | NOK -80K | -866% |
| Total assets | NOK 390K | -5% |
| Equity | NOK 183K | -31% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 508 | 652 | 252 | 303 | 371 | 652 | 659 | 682 | 804 | 711 | 1 109 | 1 269 | 1 897 |
| Staff expenses | −1 | −0 | −151 | −58 | −209 | −334 | −411 | −558 | −596 | −622 | −865 | −997 | −1 171 |
| EBITDA | 185 | 401 | −135 | 30 | −29 | 56 | 17 | −28 | −467 | 215 | −38 | −19 | −21 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | 185 | 401 | −135 | 30 | −29 | 56 | 17 | −28 | −467 | 215 | −38 | −19 | −21 |
| Net financials | −3 | −0 | 16 | −0 | −1 | 229 | 12 | −47 | 54 | −25 | −2 | 11 | −60 |
| Profit before tax | 182 | 401 | −120 | 30 | −30 | 285 | 28 | −76 | −413 | 190 | −40 | −8 | −80 |
| Tax | 51 | 112 | −31 | 11 | −5 | 68 | 5 | −17 | −0 | −0 | −0 | −0 | −0 |
| Net profit | 131 | 289 | −89 | 18 | −25 | 217 | 23 | −59 | −413 | 190 | −40 | −8 | −80 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 793 | 1 260 | 1 114 | 1 252 | 1 254 | 1 656 | 1 568 | 874 | 534 | 644 | 439 | 413 | 390 |
| Equity | 161 | 450 | 361 | 379 | 354 | 571 | 594 | 535 | 122 | 312 | 272 | 263 | 183 |
| Long-term debt | 629 | 627 | 617 | 635 | 605 | 810 | 888 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3 | 184 | 136 | 237 | 295 | 276 | 86 | 339 | 412 | 332 | 167 | 149 | 207 |
| Total debt | 632 | 810 | 753 | 872 | 900 | 1 085 | 974 | 339 | 412 | 332 | 167 | 149 | 207 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MW Deputy Member | Deputy Member | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 26.7% | 26.7% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Margrethe Wilmers | Deputy Member | 0 companies |
| Hans Wilmers | Chairman | 0 companies |