| Revenue | NOK 1,5M | +25% |
| EBITDA | NOK 767K | +3% |
| Net profit | NOK -254K | -26434% |
| Total assets | NOK 16M | +143% |
| Equity | NOK 1,7M | +645% |
| Employees | 0 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 148 | 279 | 435 | 407 | 856 | 1 101 | 1 165 | 1 458 |
| Staff expenses | −0 | −4 | −10 | −1 | −0 | −0 | −0 | −0 |
| EBITDA | 48 | −2 | 32 | 179 | 562 | 641 | 742 | 767 |
| Depreciation & amort. | −120 | −209 | −249 | −294 | −318 | −408 | −394 | −473 |
| EBIT | −72 | −211 | −217 | −115 | 243 | 233 | 348 | 294 |
| Net financials | −52 | −92 | −100 | −109 | −149 | −219 | −347 | −620 |
| Profit before tax | −123 | −303 | −317 | −224 | 94 | 14 | 1 | −326 |
| Tax | −0 | −0 | −0 | −215 | 21 | 3 | 0 | −72 |
| Net profit | −123 | −303 | −317 | −10 | 73 | 11 | 1 | −254 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 3 619 | 3 443 | 3 919 | 4 374 | 7 346 | 6 305 | 6 566 | 15 960 |
| Equity | 569 | 466 | 149 | 139 | 213 | 223 | 224 | 1 670 |
| Long-term debt | 2 800 | 2 800 | 3 500 | 3 500 | 3 500 | 3 500 | 3 500 | 8 300 |
| Short-term debt | 250 | 177 | 270 | 735 | 3 633 | 2 582 | 2 842 | 5 990 |
| Total debt | 3 050 | 2 977 | 3 770 | 4 235 | 7 133 | 6 082 | 6 342 | 14 290 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SF Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Chairman | 2017 | — | — | |
| Deputy Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
T Solberg Invest As | Company | 31.3% | 31.3% | 2023 |
Smea As | Company | 31.3% | 31.3% | 2023 |
3d Consulting As | Company | 12.5% | 12.5% | 2023 |
Aks Heimdal As | Company | 12.5% | 12.5% | 2023 |
| Individual | 12.5% | 12.5% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Stian Furseth | Chief Executive Officer | 0 companies |
| Arild Hårde | Board of Directors | 0 companies |
| Rune Furseth | Chairman | 0 companies |
| Tore Solberg | Deputy Chairman | 0 companies |