| Revenue | NOK 0 | — |
| EBITDA | NOK -14K | +68% |
| Net profit | NOK -376K | -85% |
| Total assets | NOK 11,7M | -12% |
| Equity | NOK 3,1M | -15% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 332 | 457 | 458 | 903 | 926 | 964 | 1 016 | 1 023 | 1 033 | 5 520 | 0 | 0 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | 274 | 411 | 398 | 721 | 745 | 751 | 846 | 848 | 838 | 5 129 | −43 | −14 |
| Depreciation & amort. | −47 | −76 | −76 | −169 | −251 | −251 | −251 | −251 | −251 | −0 | −0 | −0 |
| EBIT | 227 | 335 | 322 | 552 | 494 | 499 | 595 | 596 | 587 | 5 129 | −43 | −14 |
| Net financials | −190 | −245 | −245 | −360 | −416 | −409 | −605 | −680 | −665 | −450 | −216 | −467 |
| Profit before tax | 37 | 90 | 77 | 192 | 77 | 91 | −11 | −83 | −78 | 4 679 | −259 | −481 |
| Tax | 9 | 24 | 21 | 39 | 13 | 16 | −7 | −18 | −17 | 1 029 | −56 | −105 |
| Net profit | 28 | 66 | 56 | 153 | 64 | 74 | −3 | −65 | −61 | 3 649 | −203 | −376 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5 417 | 5 562 | 5 588 | 13 049 | 12 870 | 12 721 | 19 092 | 18 612 | 17 775 | 13 993 | 13 319 | 11 676 |
| Equity | 522 | 588 | 644 | 797 | 861 | 1 085 | 1 082 | 843 | 769 | 3 879 | 3 676 | 3 138 |
| Long-term debt | 4 861 | 4 828 | 4 790 | 11 636 | 11 373 | 11 097 | 17 494 | 16 993 | 16 726 | 9 335 | 8 771 | 8 432 |
| Short-term debt | 34 | 146 | 154 | 617 | 636 | 539 | 516 | 776 | 280 | 779 | 872 | 105 |
| Total debt | 4 895 | 4 974 | 4 944 | 12 252 | 12 009 | 11 636 | 18 010 | 17 769 | 17 006 | 10 114 | 9 642 | 8 537 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AB Contact Person | Contact Person | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Ken Olav Phillips As | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Arne Bolstad | Contact Person | 0 companies |
| Ken Olav Phillips | Chairman | 0 companies |