| Revenue | NOK 213K | — |
| EBITDA | NOK 123K | +660% |
| Net profit | NOK -341K | -1466% |
| Total assets | NOK 8,4M | +441% |
| Equity | NOK -396K | -622% |
| Employees | 0 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 213 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −20 |
| EBITDA | −3 | −16 | −12 | −10 | −10 | −13 | −16 | −15 | −14 | −15 | −22 | 123 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −61 |
| EBIT | −3 | −16 | −12 | −10 | −10 | −13 | −16 | −15 | −14 | −15 | −22 | 61 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | −0 | −0 | 0 | 0 | −402 |
| Profit before tax | −3 | −16 | −12 | −10 | −10 | −13 | −16 | −15 | −14 | −15 | −22 | −341 |
| Tax | −0 | −8 | −3 | −3 | −2 | −3 | 3 | −0 | −0 | −0 | −0 | −0 |
| Net profit | −3 | −8 | −9 | −8 | −7 | −10 | −19 | −15 | −14 | −15 | −22 | −341 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 847 | 860 | 860 | 885 | 886 | 876 | 928 | 1 002 | 988 | 972 | 1 555 | 8 414 |
| Equity | 27 | 40 | 40 | 40 | 40 | 30 | 11 | −4 | −18 | −33 | −55 | −396 |
| Long-term debt | 820 | 820 | 820 | 845 | 845 | 845 | 917 | 1 005 | 1 005 | 1 005 | 1 605 | 8 605 |
| Short-term debt | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 1 | 2 | 0 | 5 | 205 |
| Total debt | 820 | 820 | 820 | 845 | 846 | 846 | 917 | 1 006 | 1 007 | 1 005 | 1 609 | 8 810 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FR Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
PI Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Tre Mestere Holding As | Company | 50.0% | 50.0% | 2024 |
Smiley Holding As | Company | 25.0% | 25.0% | 2024 |
Johna Holding As | Company | 25.0% | 25.0% | 2024 |
| Individual | 20.0% | 20.0% | 2022 | |
Valborgland Holding As | Company | 20.0% | 20.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Ronny Salvesen | Chief Executive Officer | 0 companies |
| Per Inge Hortemo | Chief Executive Officer | 0 companies |
| Geir Atle Metveit | Board of Directors | 0 companies |
| Bjørn Helge Igland | Board of Directors | 0 companies |
| Knut Hortemo | Chairman | 0 companies |
| John Andersen | Board of Directors | 0 companies |
| Thomas Eivindson Valborgland | Chairman | 0 companies |