| Revenue | NOK 210K | -43% |
| EBITDA | NOK 81K | +219% |
| Net profit | NOK 57K | +163% |
| Total assets | NOK 470K | +12% |
| Equity | NOK -16K | +78% |
| Employees | 0 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 234 | 786 | 1 079 | 1 265 | 1 476 | 1 225 | 1 375 | 995 | 710 | 599 | 383 | 371 | 210 |
| Staff expenses | −0 | −0 | −0 | −0 | −1 | −0 | −8 | −10 | −10 | −2 | −0 | −0 | −0 |
| EBITDA | 3 | 32 | 28 | 71 | 96 | 47 | 68 | −62 | −166 | 54 | −38 | −68 | 81 |
| Depreciation & amort. | −0 | −0 | −0 | −8 | −4 | −14 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | 3 | 32 | 28 | 63 | 92 | 32 | 68 | −62 | −166 | 54 | −38 | −68 | 81 |
| Net financials | −9 | −6 | −11 | −8 | −4 | −4 | −6 | −4 | −7 | −5 | −13 | −23 | −25 |
| Profit before tax | −6 | 27 | 17 | 55 | 88 | 28 | 62 | −67 | −173 | 48 | −51 | −91 | 57 |
| Tax | −0 | 6 | 5 | 14 | 21 | 7 | 14 | −15 | −0 | −0 | −0 | −0 | −0 |
| Net profit | −6 | 21 | 11 | 42 | 67 | 22 | 49 | −52 | −173 | 48 | −51 | −91 | 57 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 155 | 371 | 428 | 571 | 470 | 471 | 598 | 433 | 324 | 352 | 405 | 419 | 470 |
| Equity | 34 | 56 | 67 | 109 | 175 | 197 | 246 | 194 | 21 | 69 | 18 | −73 | −16 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 87 | 222 | 254 | 408 |
| Short-term debt | 121 | 316 | 361 | 462 | 295 | 274 | 352 | 239 | 303 | 196 | 165 | 237 | 78 |
| Total debt | 121 | 316 | 361 | 462 | 295 | 274 | 352 | 239 | 303 | 283 | 387 | 491 | 486 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CM Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Nova - Invest As | Company | 25.0% | 25.0% | 2022 |
Ferinvest As | Company | 25.0% | 25.0% | 2022 |
Rakkebåene As | Company | 25.0% | 25.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Michael Berg | Chief Executive Officer | 0 companies |
| Thomas Arbo Høeg | Board of Directors | 0 companies |
| Finn Erik Røed | Chairman | 0 companies |
| Per Kristian Vaagland | Board of Directors | 0 companies |