| Revenue | NOK 0 | — |
| EBITDA | NOK -21K | +31% |
| Net profit | NOK 52K | +123% |
| Total assets | NOK 4,5M | +1% |
| Equity | NOK 4,3M | +1% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 5 | 0 | 107 | 88 | 440 | 0 | 0 | 2 099 | 0 | 0 | 0 |
| Staff expenses | −0 | −0 | −0 | −0 | −4 | −2 | −2 | −2 | −4 | −4 | −0 | −10 | −0 |
| EBITDA | −2 | −17 | −38 | −58 | 77 | 60 | 386 | −195 | −191 | 1 905 | −123 | −31 | −21 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | −2 | −17 | −38 | −58 | 77 | 60 | 386 | −195 | −191 | 1 905 | −123 | −31 | −21 |
| Net financials | −5 | 19 | −120 | −55 | −70 | −60 | −70 | 10 686 | −65 | 95 | 199 | 54 | 73 |
| Profit before tax | −8 | 2 | −157 | −113 | 7 | 0 | 316 | 10 490 | −256 | 1 999 | 76 | 23 | 52 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | 11 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | −8 | 2 | −157 | −113 | 7 | 0 | 305 | 10 490 | −256 | 1 999 | 76 | 23 | 52 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2 595 | 942 | 5 245 | 4 794 | 4 585 | 4 405 | 4 135 | 7 253 | 4 874 | 4 438 | 4 500 | 4 483 | 4 525 |
| Equity | 887 | 889 | 731 | 619 | 625 | 625 | 931 | 2 421 | 2 165 | 4 164 | 4 240 | 4 263 | 4 314 |
| Long-term debt | 1 700 | 0 | 3 413 | 4 098 | 3 923 | 3 748 | 2 973 | 2 798 | 2 666 | 260 | 260 | 210 | 210 |
| Short-term debt | 8 | 53 | 1 101 | 78 | 38 | 32 | 232 | 2 034 | 44 | 14 | 1 | 10 | 1 |
| Total debt | 1 708 | 53 | 4 514 | 4 175 | 3 960 | 3 780 | 3 205 | 4 832 | 2 710 | 274 | 261 | 220 | 211 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AE Deputy Member | Deputy Member | 2012 | — | — |
ØM Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Spectrum Invest As | Company | 50.0% | 50.0% | 2024 |
Copia As | Company | 50.0% | 50.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Annette Ellingsen | Deputy Member | 0 companies |
| Øystein Moskvil | Chief Executive Officer | 0 companies |
| Ole-Johan Ellingsen | Chairman | 0 companies |