| Revenue | NOK 48K | — |
| EBITDA | NOK -57K | +61% |
| Net profit | NOK -45K | -112% |
| Total assets | NOK 557K | -1% |
| Equity | NOK -600K | -8% |
| Employees | 0 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 312 | 63 | 0 | 0 | 0 | 0 | 0 | 96 | 0 | 48 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | −576 | −163 | −299 | 40 | −66 | −15 | −43 | −166 | −146 | −57 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | −576 | −163 | −299 | 40 | −66 | −15 | −43 | −166 | −146 | −57 |
| Net financials | −54 | −102 | −112 | −117 | −123 | −127 | −95 | −0 | 0 | −0 |
| Profit before tax | −631 | −265 | −410 | −77 | −189 | −142 | −138 | −166 | −146 | −57 |
| Tax | −192 | −59 | −84 | −2 | 338 | −0 | −0 | −0 | −510 | −13 |
| Net profit | −438 | −206 | −327 | −75 | −527 | −142 | −138 | −166 | 364 | −45 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 559 | 564 | 710 | 423 | 52 | 25 | 491 | 150 | 562 | 557 |
| Equity | −338 | −544 | −871 | −945 | −1 472 | −1 637 | −752 | −918 | −555 | −600 |
| Long-term debt | 0 | 0 | 14 | 131 | 314 | 452 | 1 047 | 1 061 | 1 113 | 1 158 |
| Short-term debt | 897 | 1 108 | 1 566 | 1 238 | 1 209 | 1 210 | 196 | 8 | 4 | −1 |
| Total debt | 897 | 1 108 | 1 581 | 1 368 | 1 524 | 1 662 | 1 243 | 1 069 | 1 117 | 1 157 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FL Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Wang Invest As | Company | 24.5% | 24.5% | 2022 |
Khaos Holding As | Company | 24.5% | 24.5% | 2022 |
| Individual | 17.2% | 17.2% | 2022 | |
Sublim-Z As | Company | 15.7% | 15.7% | 2022 |
Stokke Consulting As | Company | 11.1% | 11.1% | 2022 |
Ny-Tek As | Company | 7.0% | 7.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Finn Limseth | Chief Executive Officer | 0 companies |
| Olav Kaarstein | Board of Directors | 0 companies |
| Sigurd Stokke | Chairman | 0 companies |
| Tore Staveland | Board of Directors | 0 companies |
| Heine Wang | Chairman | 0 companies |