| Revenue | NOK 7,7M | -20% |
| EBITDA | NOK -147K | -109% |
| Net profit | NOK -1,3M | -242% |
| Total assets | NOK 17,9M | -3% |
| Equity | NOK 16,9M | +1076% |
| Employees | 17 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 144 | 5 520 | 7 345 | 8 050 | 8 469 | 10 779 | 7 686 | 4 607 | 5 208 | 6 804 | 9 515 | 7 658 |
| Staff expenses | −0 | −206 | −472 | −889 | −2 119 | −2 744 | −3 458 | −3 311 | −2 736 | −2 642 | −3 489 | −3 535 | −3 724 |
| EBITDA | −578 | −988 | −3 761 | 699 | 1 406 | 2 766 | 3 720 | 946 | −704 | −22 | 365 | 1 610 | −147 |
| Depreciation & amort. | −0 | −0 | −1 926 | −2 088 | −11 923 | −1 767 | −1 807 | −19 541 | −1 081 | −1 061 | −1 055 | −1 056 | −810 |
| EBIT | −578 | −988 | −5 688 | −1 389 | −10 517 | 999 | 1 913 | −18 595 | −1 785 | −1 083 | −691 | 554 | −956 |
| Net financials | −25 | −322 | −1 575 | −1 169 | −791 | −735 | −656 | −759 | −599 | −309 | −476 | −942 | −371 |
| Profit before tax | −603 | −1 310 | −7 263 | −2 558 | −11 307 | 264 | 1 257 | −19 354 | −2 384 | −1 392 | −1 166 | −388 | −1 327 |
| Tax | −177 | −325 | −1 961 | −457 | −2 598 | 291 | 504 | 4 724 | −0 | −0 | −0 | −0 | −0 |
| Net profit | −426 | −985 | −5 302 | −2 101 | −8 709 | −27 | 753 | −24 078 | −2 384 | −1 392 | −1 166 | −388 | −1 327 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 19 717 | 55 726 | 60 647 | 58 704 | 49 941 | 48 513 | 46 191 | 22 180 | 21 047 | 20 113 | 19 303 | 18 359 | 17 857 |
| Equity | 11 544 | 28 059 | 22 758 | 20 656 | 11 948 | 11 921 | 12 674 | −11 404 | −13 789 | −181 | −1 347 | −1 735 | 16 938 |
| Long-term debt | 0 | 0 | 36 878 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 8 173 | 27 667 | 1 012 | 38 048 | 37 993 | 36 592 | 33 517 | 33 584 | 34 835 | 20 294 | 20 650 | 20 093 | 919 |
| Total debt | 8 173 | 27 667 | 37 890 | 38 048 | 37 993 | 36 592 | 33 517 | 33 584 | 34 835 | 20 294 | 20 650 | 20 093 | 919 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GS Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Mavi Xv As | Company | 100.0% | 100.0% | 2024 |
Sparebank1 Midt-Norges Stiftelse For Fremme Av Oppdal Som Destinasjonssted | Company | 5.0% | 5.0% | 2023 |
Sparebank 1 Smn | Company | 3.4% | 3.4% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Gunnveig Schønheyder | Chief Executive Officer | 0 companies |
| Jan Pedersen | Chairman | 0 companies |
| Andreas Welander | Board of Directors | 0 companies |
| Georg Michael Tokle Minervini | Board of Directors | 0 companies |
| Ottar Grændsen | Board of Directors | 0 companies |