| Revenue | SEK 27,8M | -28% |
| EBITDA | SEK 8,7M | -52% |
| Net profit | SEK 2,9M | +0% |
| Total assets | SEK 321,1M | +81% |
| Equity | SEK 264,9M | +64% |
| Employees | 1 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | 35 094 | 37 589 | 16 294 | 29 933 | 70 989 | 38 722 | 27 838 |
| Staff expenses | — | — | — | — | — | — | — | — | — | — |
| EBITDA | 4 383 | −1 312 | 8 358 | 15 108 | 20 870 | 5 386 | 16 774 | 53 337 | 18 285 | 8 710 |
| Depreciation & amort. | −66 340 | −7 755 | −23 669 | −9 895 | −9 896 | −9 896 | −9 323 | −9 323 | −9 323 | −9 323 |
| EBIT | −61 957 | −9 067 | −15 311 | 5 213 | 10 974 | −4 510 | 7 451 | 44 014 | 8 962 | −613 |
| Net financials | 3 | −1 281 | −1 554 | −1 499 | −1 445 | 3 411 | −5 377 | −17 417 | −3 263 | −596 |
| Profit before tax | −61 954 | −10 347 | −16 866 | 3 713 | 9 529 | −1 099 | 4 289 | 24 520 | 3 657 | 3 652 |
| Tax | 13 692 | −1 140 | 2 245 | −804 | −1 644 | −753 | −753 | −753 | −753 | −753 |
| Net profit | −48 262 | −11 487 | −14 621 | 2 909 | 7 885 | −1 852 | 3 536 | 23 767 | 2 904 | 2 899 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 229 701 | 256 754 | 238 276 | 229 876 | 221 322 | 202 164 | 201 549 | 189 667 | 176 961 | 321 089 |
| Equity | 58 338 | 46 851 | 32 230 | 35 139 | 43 024 | 41 172 | 44 708 | 68 475 | 161 955 | 264 854 |
| Long-term debt | 0 | 0 | 195 102 | 177 753 | 160 125 | 148 155 | 139 136 | 64 411 | 0 | 46 491 |
| Short-term debt | 171 363 | 209 201 | 10 320 | 15 837 | 17 104 | 11 847 | 16 793 | 45 873 | 2 133 | 1 810 |
| Total debt | 171 363 | 209 201 | 205 422 | 193 590 | 177 229 | 160 002 | 155 929 | 110 284 | 2 133 | 48 301 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JD Chief Auditor | Chief Auditor | 2020 | — | — |
KA Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
MC Authorized Recipient of Service | Authorized Recipient of Service | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VARDAR BOREAS AS | Company | 100.0% | 100.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Daniel Åkeborg | Chief Auditor | 0 companies |
| Kristin Ankile | Chief Executive Officer | 0 companies |
| Maria Carolina Toft | Authorized Recipient of Service | 0 companies |
| Robert Olsen | Chairman | 0 companies |
| Iren Bogen | Board of Directors | 0 companies |
| Egil Smevoll | Board of Directors | 0 companies |