| Revenue | NOK 4,5M | -51% |
| EBITDA | NOK -2,2M | +48% |
| Net profit | NOK -13,2M | -396% |
| Total assets | NOK 57,5M | -4% |
| Equity | NOK 40,5M | -25% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 256 | 85 | 2 163 | 2 967 | 4 161 | 5 624 | 3 166 | 5 446 | 5 047 | 5 303 | 5 303 | 9 104 | 4 501 |
| Staff expenses | −35 | −105 | −1 625 | −1 764 | −2 463 | −3 342 | −3 653 | −4 468 | −4 481 | −4 619 | −4 619 | −7 893 | −2 989 |
| EBITDA | 103 | −343 | −19 | 414 | 560 | 276 | −1 754 | −550 | −1 216 | −2 014 | −2 014 | −4 223 | −2 182 |
| Depreciation & amort. | −0 | −9 | −53 | −53 | −53 | −60 | −60 | −94 | −118 | −116 | −116 | −137 | −53 |
| EBIT | 103 | −352 | −72 | 361 | 506 | 216 | −1 814 | −643 | −1 334 | −2 130 | −2 130 | −4 360 | −2 235 |
| Net financials | 0 | −110 | 4 045 | 3 258 | 2 449 | −4 | 8 535 | 24 810 | 7 133 | 6 819 | 6 819 | 8 804 | −10 934 |
| Profit before tax | 103 | −462 | 3 973 | 3 618 | 2 955 | 212 | 6 721 | 24 167 | 5 799 | 4 689 | 4 689 | 4 444 | −13 168 |
| Tax | 27 | −0 | −0 | −0 | −0 | −0 | 1 188 | 2 074 | 103 | 1 058 | 1 058 | −0 | −0 |
| Net profit | 76 | −462 | 3 973 | 3 618 | 2 955 | 212 | 5 533 | 22 093 | 5 696 | 3 631 | 3 631 | 4 444 | −13 168 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 190 | 23 515 | 29 764 | 29 003 | 30 328 | 33 927 | 42 726 | 64 810 | 58 141 | 70 361 | 70 361 | 59 815 | 57 452 |
| Equity | 96 | 9 122 | 13 095 | 16 213 | 23 566 | 23 788 | 27 651 | 44 879 | 50 575 | 49 463 | 49 463 | 53 796 | 40 478 |
| Long-term debt | 0 | 12 999 | 13 060 | 10 622 | 4 112 | 3 811 | 3 111 | 7 503 | 3 587 | 10 302 | 10 302 | 3 364 | 15 905 |
| Short-term debt | 94 | 1 394 | 3 610 | 2 168 | 2 650 | 6 328 | 11 964 | 12 428 | 3 979 | 10 596 | 10 596 | 2 656 | 1 069 |
| Total debt | 94 | 14 394 | 16 670 | 12 790 | 6 762 | 10 139 | 15 075 | 19 931 | 7 566 | 20 899 | 20 899 | 6 019 | 16 974 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2015 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Belda-Torp Invest As | Company | 33.3% | 33.3% | 2022 |
Anglo Supply As | Company | 33.3% | 33.3% | 2022 |
Jhv10 Invest As | Company | 33.3% | 33.3% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronbøl | Chief Executive Officer | 0 companies |
| Jan Ivar Sørensen | Chairman | 0 companies |
| Rodrigo Alejandro Lavin Belda | Board of Directors | 0 companies |