| Revenue | NOK 0 | — |
| EBITDA | NOK -13,1M | -38% |
| Net profit | NOK 58,8M | +128% |
| Total assets | NOK 301,6M | +21% |
| Equity | NOK 203,3M | +12% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 129 | 2 056 | 274 797 | 1 008 | 0 | 0 | 35 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | −10 396 | −8 146 | −31 190 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −8 548 | −10 956 |
| EBITDA | −16 564 | −13 754 | 5 612 | −15 243 | 103 834 | −1 910 | −754 | −138 | −63 | −88 | −41 | −85 | −125 | −5 527 | −8 272 | −9 505 | −13 148 |
| Depreciation & amort. | −62 | −87 | −23 645 | −437 | −104 658 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | −16 626 | −13 841 | −18 033 | −15 680 | −824 | −1 910 | −754 | −138 | −63 | −88 | −41 | −85 | −125 | −5 527 | −8 272 | −9 505 | −13 148 |
| Net financials | −75 296 | −61 517 | 706 | 4 246 | −103 234 | 7 125 | 16 634 | 42 413 | −598 | 903 | 962 | 920 | 839 | 34 856 | 88 673 | 41 402 | 71 975 |
| Profit before tax | −91 922 | −75 358 | −17 327 | −11 434 | −104 058 | 5 215 | 15 880 | 42 276 | −661 | 815 | 921 | 835 | 714 | 29 329 | 80 401 | 31 897 | 58 827 |
| Tax | −0 | −0 | −16 935 | −0 | −0 | −0 | −0 | −23 040 | 1 149 | 1 530 | 1 521 | 185 | −0 | −0 | −0 | 6 139 | −22 |
| Net profit | −91 922 | −75 358 | −392 | −11 434 | −104 058 | 5 215 | 15 880 | 65 316 | −1 810 | −715 | −600 | 650 | 558 | 24 545 | 62 713 | 25 758 | 58 849 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 242 571 | 251 296 | 431 194 | 479 403 | 375 829 | 117 091 | 55 751 | 105 500 | 104 694 | 98 278 | 95 980 | 93 413 | 93 972 | 193 876 | 263 031 | 249 121 | 301 605 |
| Equity | 203 025 | 186 710 | 273 823 | 317 493 | 11 238 | 37 814 | 50 184 | 89 500 | 88 690 | 87 975 | 91 260 | 93 410 | 93 968 | 190 190 | 204 759 | 181 081 | 203 329 |
| Long-term debt | 36 011 | 57 193 | 56 713 | 0 | 162 360 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 116 | 0 |
| Short-term debt | 3 535 | 7 393 | 100 658 | 7 304 | 202 231 | 79 277 | 5 567 | 16 000 | 16 004 | 10 303 | 4 720 | 3 | 3 | 3 688 | 58 274 | 67 925 | 98 276 |
| Total debt | 39 546 | 64 586 | 157 371 | 161 910 | 364 591 | 79 277 | 5 567 | 16 000 | 16 004 | 10 303 | 4 720 | 3 | 3 | 3 688 | 58 274 | 68 041 | 98 276 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MR Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
EC Deputy Member | Deputy Member | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Coretech As | Company | 32.4% | 32.4% | 2024 |
Kløvningen As | Company | 16.2% | 16.2% | 2024 |
K-Spar Industrier As | Company | 13.3% | 13.3% | 2024 |
| Individual | 5.1% | 5.1% | 2022 | |
Nordnet Bank Ab | Company | 4.6% | 4.6% | 2024 |
J.P. Morgan Se | Company | 4.6% | 4.6% | 2024 |
Hsbc Bank Plc | Company | 4.2% | 4.2% | 2024 |
| Individual | 3.9% | 3.9% | 2022 | |
Verdipapirfondet Danske Invest Norge Vekst | Company | 3.0% | 3.0% | 2024 |
Altitude Capital As | Company | 2.8% | 2.8% | 2024 |
State Street Bank And Trust Comp | Company | 2.3% | 2.3% | 2024 |
Avanza Bank Ab | Company | 2.2% | 2.2% | 2024 |
| Individual | 2.1% | 2.1% | 2022 | |
Bank Pictet & Cie (Europe) Ag | Company | 1.7% | 1.7% | 2024 |
Millennium As | Company | 1.5% | 1.5% | 2024 |
| Individual | 1.4% | 1.4% | 2022 | |
Skandinaviska Enskilda Banken Ab | Company | 1.2% | 1.2% | 2024 |
Portia As | Company | 1.1% | 1.1% | 2024 |
Toluma Norden As | Company | 1.0% | 1.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Magnus Roger Grenfeldt | Chief Executive Officer | 0 companies |
| Einar Caspersen | Deputy Member | 0 companies |
| Karl Andreas Thedeen | Board of Directors | 0 companies |
| Thomas Ramm | Chairman | 0 companies |
| Sara Christina Petersdotter Heiner Asplund | Board of Directors | 0 companies |
| Harald Kristofer Berg | Board of Directors | 0 companies |