| Revenue | NOK 2,3M | +3% |
| EBITDA | NOK -4,6M | -14% |
| Net profit | NOK -6,3M | -21% |
| Total assets | NOK 9,5M | -15% |
| Equity | NOK -1,6M | -224% |
| Employees | 5 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 100 | 200 | 885 | 2 372 | 5 053 | 4 582 | 2 274 | 2 349 |
| Staff expenses | −0 | −605 | −203 | −1 238 | −3 243 | −1 454 | −1 665 | −3 660 |
| EBITDA | −162 | −1 163 | −308 | −66 | −2 569 | −369 | −4 035 | −4 596 |
| Depreciation & amort. | −0 | −31 | −63 | −64 | −142 | −335 | −914 | −1 444 |
| EBIT | −162 | −1 194 | −371 | −130 | −2 711 | −704 | −4 949 | −6 041 |
| Net financials | 0 | 0 | −0 | −2 | −110 | −209 | −306 | −297 |
| Profit before tax | −162 | −1 194 | −371 | −131 | −2 821 | −913 | −5 254 | −6 338 |
| Tax | −40 | −275 | −82 | −4 | −0 | −0 | −0 | −0 |
| Net profit | −122 | −919 | −290 | −127 | −2 821 | −913 | −5 254 | −6 338 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 478 | 1 928 | 2 320 | 2 215 | 10 236 | 7 825 | 11 183 | 9 500 |
| Equity | 241 | 368 | 358 | 231 | 3 374 | 2 460 | 1 292 | −1 596 |
| Long-term debt | 0 | 7 | 4 | 1 585 | 3 993 | 3 993 | 8 778 | 8 778 |
| Short-term debt | 237 | 1 553 | 1 958 | 399 | 2 869 | 1 372 | 1 114 | 2 318 |
| Total debt | 237 | 1 560 | 1 962 | 1 984 | 6 862 | 5 365 | 9 892 | 11 096 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DK Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
WT Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2024 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Michiko As | Company | 67.2% | 67.2% | 2024 |
Link Two Gp As | Company | 8.2% | 8.2% | 2023 |
Link Iii Fund As | Company | 7.8% | 7.8% | 2024 |
Mocean Invest As | Company | 6.4% | 6.4% | 2024 |
Bjørkehagen Invest As | Company | 1.9% | 1.9% | 2024 |
Fem Fine As | Company | 1.1% | 1.1% | 2024 |
K2 Capital As | Company | 1.1% | 1.1% | 2024 |
| Individual | 1.1% | 1.1% | 2024 | |
Tgo As | Company | 1.0% | 1.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Dag Karsten Lilletvedt | Chief Executive Officer | 0 companies |
| Wenche Teigland | Chief Executive Officer | 0 companies |
| Stine Rolstad Brenna | Chairman | 0 companies |
| Katrine Trovik | Board of Directors | 0 companies |
| Kåre Bjørn Voldsund | Chairman | 0 companies |
| Wulf Cornelius Schlachter | Board of Directors | 0 companies |
| Ina Cathrin Stølen | Board of Directors | 0 companies |
| Grethe Skundberg | Board of Directors | 0 companies |
| Stine Betten Neteland | Board of Directors | 0 companies |