| Revenue | NOK 685K | -79% |
| EBITDA | NOK -2,4M | -688% |
| Net profit | NOK -2,4M | -813% |
| Total assets | NOK 1,6M | -61% |
| Equity | NOK 786K | -75% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 0 | 1 421 | 1 296 | 1 532 | 1 337 | 5 404 | 2 848 | 13 730 | 721 | 3 192 | 685 |
| Staff expenses | −0 | −0 | −0 | −517 | −664 | −690 | −674 | −2 072 | −587 | −6 534 | −192 | −151 | −1 420 |
| EBITDA | 0 | 0 | 0 | 427 | 201 | 583 | 45 | 771 | 247 | −2 398 | −779 | 411 | −2 415 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −9 | −12 | −12 | −15 | −21 | −23 | −21 | −14 | −9 |
| EBIT | 0 | 0 | 0 | 426 | 192 | 571 | 33 | 756 | 226 | −2 421 | −800 | 397 | −2 424 |
| Net financials | 0 | 0 | 0 | −21 | 1 | −505 | −0 | −47 | −179 | −398 | −22 | 37 | 48 |
| Profit before tax | 0 | 0 | 0 | 405 | 193 | 66 | 33 | 709 | 47 | −2 819 | −822 | 434 | −2 376 |
| Tax | −0 | −0 | −0 | 117 | 50 | 111 | 10 | 36 | 10 | −608 | 582 | 100 | 3 |
| Net profit | 0 | 0 | 0 | 288 | 143 | −45 | 23 | 673 | 37 | −2 211 | −1 404 | 334 | −2 378 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 402 | 402 | 402 | 989 | 823 | 707 | 396 | 1 897 | 10 005 | 8 916 | 724 | 4 101 | 1 583 |
| Equity | 388 | 388 | 388 | 689 | 630 | 216 | 239 | 712 | 750 | −1 461 | 266 | 3 165 | 786 |
| Long-term debt | 0 | 0 | 0 | 1 | 4 | 0 | 1 | 242 | 4 227 | 4 076 | 0 | 0 | 0 |
| Short-term debt | 14 | 14 | 14 | 299 | 189 | 491 | 155 | 942 | 3 565 | 6 302 | 458 | 937 | 796 |
| Total debt | 14 | 14 | 14 | 300 | 193 | 491 | 157 | 1 184 | 7 793 | 10 378 | 458 | 937 | 796 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JO Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
JR Deputy Member | Deputy Member | 2020 | — | — |
EH Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 | |
Spirea Investments As | Company | 20.9% | 20.9% | 2024 |
Rognskog As | Company | 20.9% | 20.9% | 2024 |
Offshore Link As | Company | 14.0% | 14.0% | 2024 |
Larstad As | Company | 14.0% | 14.0% | 2024 |
Grayskull As | Company | 14.0% | 14.0% | 2024 |
Helgeland & Co As | Company | 9.3% | 9.3% | 2024 |
Ashburton Grove Capital As | Company | 2.3% | 2.3% | 2024 |
Fbg Invest As | Company | 2.3% | 2.3% | 2024 |
Honeyberry As | Company | 2.2% | 2.2% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Olav Olden | Chief Executive Officer | 0 companies |
| John-Harry Rognskog Edvardsen | Deputy Member | 0 companies |
| Eva Helen Rognskog | Chief Executive Officer | 0 companies |
| Peter Wesenberg | Chairman | 0 companies |
| Stian Førre-Wold | Chairman | 0 companies |
| Flemming Helgeland | Board of Directors | 0 companies |
| Øyvind Wetteland | Board of Directors | 0 companies |
| Lars Øyen Rustad | Board of Directors | 0 companies |