Statement Of Financial Position [Abstract]
| Concept |
As at 2024-12-31 |
As at 2024-12-31 |
As at 2024-12-31 |
As at 2024-12-31 |
As at 2024-12-31 |
As at 2024-12-31 |
As at 2024-12-31 |
As at 2023-12-31 |
As at 2023-12-31 |
As at 2023-12-31 |
As at 2023-12-31 |
As at 2023-12-31 |
As at 2023-12-31 |
As at 2023-12-31 |
As at 2023-12-31 |
As at 2023-12-31 |
As at 2023-12-31 |
As at 2023-12-31 |
As at 2023-12-31 |
As at 2023-12-31 |
As at 2023-12-31 |
As at 2023-12-31 |
As at 2023-12-31 |
As at 2023-12-31 |
As at 2023-12-31 |
As at 2023-12-31 |
As at 2023-12-31 |
As at 2022-12-31 |
As at 2022-12-31 |
As at 2022-12-31 |
As at 2022-12-31 |
As at 2022-12-31 |
As at 2022-12-31 |
As at 2022-12-31 |
As at 2022-12-31 |
As at 2022-12-31 |
As at 2022-12-31 |
As at 2022-12-31 |
As at 2022-12-31 |
As at 2022-12-31 |
As at 2022-12-31 |
As at 2022-12-31 |
As at 2022-12-31 |
As at 2022-12-31 |
As at 2022-12-31 |
As at 2022-12-31 |
As at 2022-12-31 |
As at 2022-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Statement of financial position [abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||
| Assets [abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||
| Non-current assets [abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||
| Property, plant and equipment | — | — | — | — | — |
11 799
NOK
|
— | — | — |
9 857
NOK
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Right-of-use assets | — | — | — | — | — |
72 922
NOK
|
— | — | — |
42 571
NOK
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Non-current assets | — | — | — | — | — |
2 219 469
NOK
|
— | — | — |
1 945 247
NOK
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Current assets [abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||
| Trade and other current receivables | — | — | — | — | — |
133 081
NOK
|
— | — | — |
142 241
NOK
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash and cash equivalents | — | — | — | — | — |
43 120
NOK
|
— | — | — |
54 475
NOK
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
50 905
NOK
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Current assets | — | — | — | — | — |
177 477
NOK
|
— | — | — |
200 278
NOK
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Assets | — | — | — | — | — |
2 396 946
NOK
|
— | — | — |
2 145 525
NOK
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Equity and liabilities [abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||
| Equity [abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||
| Share premium | — | — | — | — | — |
1 043 655
NOK
|
— | — | — |
1 013 695
NOK
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Non-controlling interests | — | — | — | — | — |
95 347
NOK
|
— | — | — |
3 079
NOK
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Equity |
2 652
NOK
|
1 043 656
NOK
|
95 347
NOK
|
82 835
NOK
|
1 165 304
NOK
|
1 259 512
NOK
|
36 162
NOK
|
2 601
NOK
|
2 601
NOK
|
1 090 712
NOK
|
7 016
NOK
|
1 433
NOK
|
3 079
NOK
|
1 013 695
NOK
|
4 174
NOK
|
11 190
NOK
|
64 308
NOK
|
0
NOK
|
5 607
NOK
|
1 087 633
NOK
|
64 308
NOK
|
4 512
NOK
|
1 091 807
NOK
|
1 096 319
NOK
|
12,000
NOK
|
1 024 885
NOK
|
7 029
NOK
|
2 549
NOK
|
315,000
NOK
|
17 754
NOK
|
17 439
NOK
|
2 549
NOK
|
1 036 666
NOK
|
0
NOK
|
70,000
NOK
|
315,000
NOK
|
245,000
NOK
|
3 341
NOK
|
1 005 748
NOK
|
0
NOK
|
7 273
NOK
|
1 033 324
NOK
|
1 036 421
NOK
|
3 411
NOK
|
0
NOK
|
1 005 748
NOK
|
7 273
NOK
|
1 033 009
NOK
|
| Liabilities [abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||
| Non-current liabilities [abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||
| Deferred tax liabilities | — | — | — | — | — |
125 636
NOK
|
— | — | — |
99 578
NOK
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Non-current liabilities | — | — | — | — | — |
719 606
NOK
|
— | — | — |
668 538
NOK
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Current liabilities [abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||
| Trade and other current payables | — | — | — | — | — |
219 188
NOK
|
— | — | — |
217 676
NOK
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Current tax liabilities, current | — | — | — | — | — |
12 415
NOK
|
— | — | — |
10 210
NOK
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Current liabilities | — | — | — | — | — |
417 827
NOK
|
— | — | — |
386 276
NOK
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Liabilities | — | — | — | — | — |
1 137 433
NOK
|
— | — | — |
1 054 814
NOK
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Equity and liabilities | — | — | — | — | — |
2 396 946
NOK
|
— | — | — |
2 145 525
NOK
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |