| Revenue | NOK 121K | -83% |
| EBITDA | NOK -536K | +81% |
| Net profit | NOK -637K | +79% |
| Total assets | NOK 4,2M | +48550% |
| Equity | NOK 69K | +104% |
| Employees | 3 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | 333 | 562 | 935 | 1 100 | 1 679 | 702 | 121 |
| Staff expenses | −0 | −0 | −388 | −997 | −1 581 | −1 524 | −481 |
| EBITDA | 30 | 87 | −340 | −1 972 | −2 557 | −2 881 | −536 |
| Depreciation & amort. | −0 | −0 | −11 | −42 | −35 | −0 | −0 |
| EBIT | 30 | 87 | −351 | −2 015 | −2 592 | −2 881 | −536 |
| Net financials | −0 | −0 | 3 | −6 | −42 | −116 | −101 |
| Profit before tax | 30 | 86 | −348 | −2 021 | −2 634 | −2 997 | −637 |
| Tax | 7 | 21 | −27 | −0 | −0 | −0 | −0 |
| Net profit | 23 | 66 | −321 | −2 021 | −2 634 | −2 997 | −637 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 60 | 142 | 641 | 922 | 77 | 9 | 4 152 |
| Equity | 53 | 119 | 467 | 684 | −1 950 | −1 796 | 69 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 1 250 | 3 137 |
| Short-term debt | 7 | 23 | 174 | 238 | 2 028 | 554 | 946 |
| Total debt | 7 | 23 | 174 | 238 | 2 028 | 1 805 | 4 083 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FV Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Experentia Invest As | Company | 53.4% | 53.4% | 2022 |
Cblc Holding As | Company | 31.6% | 31.6% | 2022 |
Belin As | Company | 5.9% | 5.9% | 2022 |
Mao Holding As | Company | 5.9% | 5.9% | 2022 |
Paul Wilmot | Company | 3.3% | 3.3% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Frode Valle Skjelvan | Chief Executive Officer | 0 companies |
| Christian Horn | Board of Directors | 0 companies |
| Bjørn Ole Ellertsen | Chairman | 0 companies |