| Revenue | NOK 15,5M | +22% |
| EBITDA | NOK 263K | +103% |
| Net profit | NOK -9,2M | +42% |
| Total assets | NOK 33,5M | -8% |
| Equity | NOK 9,6M | -49% |
| Employees | 22 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 577 | 2 287 | 3 192 | 3 092 | 3 600 | 4 481 | 3 836 | 6 122 | 8 842 | 12 722 | 15 471 |
| Staff expenses | −633 | −657 | −360 | −647 | −1 660 | −1 082 | −2 003 | −5 834 | −11 688 | −0 | −8 089 |
| EBITDA | −57 | 270 | 359 | 23 | 557 | 1 562 | −5 208 | −7 082 | −10 963 | −9 711 | 263 |
| Depreciation & amort. | −44 | −124 | −109 | −109 | −322 | −909 | −1 819 | −1 643 | −3 211 | −5 441 | −8 588 |
| EBIT | −100 | 145 | 249 | −86 | 235 | 653 | −7 028 | −8 725 | −14 175 | −15 152 | −8 325 |
| Net financials | −68 | −45 | −35 | −44 | −62 | −111 | −29 | −309 | −438 | −622 | −867 |
| Profit before tax | −168 | 100 | 215 | −130 | 173 | 542 | −7 056 | −9 034 | −14 613 | −15 774 | −9 192 |
| Tax | −45 | 37 | −26 | 6 | 6 | 129 | −1 625 | 1 622 | −0 | −0 | −0 |
| Net profit | −123 | 64 | 240 | −136 | 167 | 413 | −5 431 | −10 656 | −14 613 | −15 774 | −9 192 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 987 | 1 099 | 1 321 | 1 398 | 1 518 | 3 354 | 13 189 | 36 620 | 30 038 | 36 542 | 33 550 |
| Equity | −298 | −235 | 6 | −130 | 37 | 809 | 5 378 | 23 122 | 16 352 | 18 710 | 9 568 |
| Long-term debt | 1 050 | 990 | 770 | 550 | 330 | 1 224 | 4 650 | 6 950 | 6 500 | 10 061 | 16 247 |
| Short-term debt | 236 | 344 | 545 | 978 | 1 151 | 1 321 | 3 161 | 6 548 | 7 186 | 7 771 | 7 734 |
| Total debt | 1 286 | 1 334 | 1 315 | 1 528 | 1 481 | 2 545 | 7 811 | 13 498 | 13 686 | 17 832 | 23 982 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Norselab F I Sve As | Company | 38.8% | 38.8% | 2024 |
Nidarholm Invest As | Company | 20.0% | 20.0% | 2024 |
Directinvent As | Company | 10.9% | 10.9% | 2024 |
Alligate As | Company | 9.1% | 9.1% | 2024 |
| Individual | 7.0% | 7.0% | 2024 | |
Mp Pensjon Pk | Company | 4.7% | 4.7% | 2024 |
| Individual | 1.3% | 1.3% | 2024 | |
Sanse As | Company | 1.2% | 1.2% | 2024 |
Røiri Invest As | Company | 1.2% | 1.2% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Simen Heggset Woxmyhr | Board of Directors | 0 companies |
| Yngve Tvedt | Chairman | 0 companies |
| David Marinius Karlsen | Board of Directors | 0 companies |
| Kristoffer Andre Svendsen | Board of Directors | 0 companies |
| Christopher Krohn | Board of Directors | 0 companies |
| Ivar Kroghrud | Board of Directors | 0 companies |
| Tor Blaasmo | Board of Directors | 0 companies |
| Erik Hauglid | Board of Directors | 0 companies |