| Revenue | NOK 6,8M | -56% |
| EBITDA | NOK -3,4M | -228% |
| Net profit | NOK -3,7M | -399% |
| Total assets | NOK 20,7M | -8% |
| Equity | NOK -1M | -138% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 247 | 1 303 | 3 323 | 12 624 | 13 631 | 10 632 | 9 565 | 8 516 | 10 258 | 8 913 | 6 423 | 15 553 | 6 816 |
| Staff expenses | −1 | −8 | −1 | −0 | −0 | −3 | −2 | −0 | −1 | −0 | −889 | −1 162 | −1 008 |
| EBITDA | 159 | 784 | 100 | 2 877 | 1 796 | 1 917 | 441 | 640 | −2 763 | −1 765 | −3 556 | 2 652 | −3 382 |
| Depreciation & amort. | −0 | −0 | −3 | −5 | −5 | −5 | −5 | −161 | −575 | −912 | −962 | −1 002 | −1 032 |
| EBIT | 159 | 784 | 97 | 2 872 | 1 791 | 1 912 | 436 | 479 | −3 338 | −2 677 | −4 518 | 1 650 | −4 414 |
| Net financials | 2 | 19 | 56 | −39 | 149 | 64 | 26 | −13 | −445 | −546 | −787 | −583 | −1 021 |
| Profit before tax | 161 | 803 | 153 | 2 834 | 1 939 | 1 977 | 462 | 467 | −3 783 | −3 223 | −5 304 | 1 067 | −5 435 |
| Tax | 36 | 190 | 42 | 133 | −232 | −21 | −379 | −346 | −1 528 | −1 275 | −1 563 | −171 | −1 731 |
| Net profit | 124 | 613 | 111 | 2 700 | 2 172 | 1 998 | 841 | 813 | −2 255 | −1 948 | −3 741 | 1 238 | −3 704 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 160 | 885 | 2 960 | 10 649 | 8 692 | 10 093 | 9 912 | 14 964 | 16 058 | 11 784 | 16 648 | 22 511 | 20 663 |
| Equity | 144 | 757 | 868 | 3 568 | 5 740 | 7 738 | 8 578 | 9 391 | 7 136 | 5 188 | 1 447 | 2 685 | −1 019 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 098 | 6 370 | 5 669 | 9 950 | 10 008 | 10 311 |
| Short-term debt | 15 | 128 | 2 092 | 7 080 | 2 952 | 2 355 | 1 334 | 474 | 2 551 | 926 | 5 252 | 9 817 | 11 371 |
| Total debt | 15 | 128 | 2 092 | 7 080 | 2 952 | 2 355 | 1 334 | 5 573 | 8 922 | 6 595 | 15 201 | 19 826 | 21 682 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PE Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Ospeskog As | Company | 66.7% | 66.7% | 2024 |
Constantia Holding As | Company | 33.3% | 33.3% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Per Erik Berger | Chief Executive Officer | 0 companies |
| Zvonimir Djerfi | Board of Directors | 0 companies |
| Eirik Renli | Chairman | 0 companies |