| Revenue | NOK 0 | — |
| EBITDA | NOK -224K | -267% |
| Net profit | NOK 7,8M | +276% |
| Total assets | NOK 12,4M | +174% |
| Equity | NOK 12,3M | +173% |
| Employees | 0 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8 067 | 20 528 | 23 991 | 28 964 | 22 701 | 32 768 | 24 311 | 374 | 3 | 0 | 0 | 0 |
| Staff expenses | −5 081 | −9 617 | −9 110 | −9 367 | −9 320 | −9 290 | −6 313 | −11 | −0 | −0 | −0 | −0 |
| EBITDA | −3 095 | −623 | 251 | 1 034 | −858 | −1 452 | −1 627 | −874 | −134 | −83 | −61 | −224 |
| Depreciation & amort. | −56 | −182 | −240 | −226 | −138 | −79 | −64 | −0 | −0 | −0 | −0 | −0 |
| EBIT | −3 151 | −805 | 11 | 808 | −995 | −1 531 | −1 691 | −874 | −134 | −83 | −61 | −224 |
| Net financials | −106 | −449 | −503 | 446 | −832 | −388 | 187 | 1 376 | 1 914 | 1 540 | 2 135 | 8 014 |
| Profit before tax | −3 257 | −1 255 | −492 | 1 254 | −1 827 | −1 919 | −1 503 | 502 | 1 780 | 1 457 | 2 074 | 7 790 |
| Tax | −906 | −426 | −2 | 381 | −246 | 1 200 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | −2 351 | −828 | −489 | 873 | −1 581 | −3 119 | −1 503 | 502 | 1 780 | 1 457 | 2 074 | 7 790 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6 851 | 7 835 | 13 700 | 14 026 | 14 980 | 15 387 | 12 233 | 3 864 | 3 698 | 3 373 | 4 513 | 12 384 |
| Equity | −2 151 | −2 979 | −3 468 | −2 595 | −3 662 | −6 781 | −1 303 | −801 | 979 | 2 435 | 4 509 | 12 299 |
| Long-term debt | 4 891 | 0 | 0 | 0 | 0 | 0 | 0 | 1 501 | 1 537 | 0 | 0 | 0 |
| Short-term debt | 4 111 | 5 811 | 12 076 | 11 441 | 13 906 | 17 351 | 12 062 | 3 164 | 1 182 | 3 | 4 | 85 |
| Total debt | 9 002 | 10 814 | 17 168 | 16 621 | 18 642 | 22 168 | 13 536 | 4 665 | 2 719 | 937 | 4 | 85 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IR Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Fire Eater As, Dk | Company | 98.7% | 98.7% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Ivan Robert Grosser | Chief Executive Officer | 0 companies |
| Jesper Kjærsgaard | Chairman | 0 companies |
| Torbjørn Gerner Laursen | Board of Directors | 0 companies |
| Thomas Lentoft | Board of Directors | 0 companies |