| Revenue | NOK 50,9M | +9% |
| EBITDA | NOK -2,4M | -6% |
| Net profit | NOK 896K | -36% |
| Total assets | NOK 76,1M | +8% |
| Equity | NOK 39,6M | -5% |
| Employees | 20 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 808 | 3 983 | 5 303 | 8 574 | 10 302 | 17 677 | 26 280 | 34 876 | 38 376 | 46 632 | 46 726 | 50 886 |
| Staff expenses | −0 | −324 | −2 100 | −5 447 | −6 375 | −8 222 | −14 988 | −16 810 | −21 452 | −29 928 | −29 836 | −29 458 |
| EBITDA | 570 | 1 225 | 814 | 153 | 1 036 | 3 144 | 1 735 | 8 144 | 6 389 | −837 | −2 275 | −2 410 |
| Depreciation & amort. | −0 | −214 | −145 | −173 | −335 | −342 | −248 | −173 | −182 | −109 | −33 | −27 |
| EBIT | 570 | 1 011 | 670 | −20 | 701 | 2 802 | 1 488 | 7 972 | 6 207 | −946 | −2 308 | −2 437 |
| Net financials | 6 | 42 | 33 | 16 | −680 | 236 | 227 | 775 | 119 | 1 028 | 2 763 | 2 227 |
| Profit before tax | 576 | 1 053 | 703 | −4 | 22 | 3 038 | 1 715 | 8 747 | 6 326 | 81 | 455 | −210 |
| Tax | 5 | 51 | −203 | −789 | −769 | −200 | −723 | 923 | 349 | 16 | −943 | −1 106 |
| Net profit | 571 | 1 002 | 906 | 785 | 791 | 3 239 | 2 438 | 7 823 | 5 977 | 66 | 1 398 | 896 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3 269 | 4 373 | 7 023 | 11 198 | 29 764 | 34 884 | 62 850 | 62 923 | 70 265 | 65 710 | 70 521 | 76 070 |
| Equity | 1 562 | 2 513 | 3 623 | 4 583 | 25 594 | 28 168 | 37 206 | 46 180 | 48 809 | 41 062 | 41 702 | 39 560 |
| Long-term debt | 4 | 2 | 0 | 0 | 0 | 0 | 1 990 | 1 800 | 1 400 | 1 000 | 600 | 200 |
| Short-term debt | 1 704 | 1 858 | 3 400 | 6 614 | 4 169 | 6 715 | 23 654 | 14 943 | 20 056 | 23 647 | 28 219 | 36 310 |
| Total debt | 1 708 | 1 860 | 3 400 | 6 614 | 4 169 | 6 715 | 25 644 | 16 743 | 21 456 | 24 647 | 28 819 | 36 510 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TJ Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
JA Deputy Member | Deputy Member | 2021 | — | — |
EG Observer | Observer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Jelle Venture As | Company | 23.1% | 23.1% | 2024 |
Fondsavanse As | Company | 22.3% | 22.3% | 2024 |
Adresseavisen As | Company | 10.4% | 10.4% | 2024 |
Mazemap As | Company | 9.8% | 9.8% | 2024 |
Glitrafjord As | Company | 8.9% | 8.9% | 2024 |
Mp Pensjon Pk | Company | 6.2% | 6.2% | 2024 |
VICAMA AS | Company | 3.0% | 3.0% | 2022 |
Nettuno Capital As | Company | 3.0% | 3.0% | 2024 |
Norsk Innovasjonskapital Iv As | Company | 3.0% | 3.0% | 2023 |
Vicama As | Company | 3.0% | 3.0% | 2024 |
Altitude Explorer As | Company | 1.7% | 1.7% | 2023 |
Altitude Capital As | Company | 1.7% | 1.7% | 2022 |
Astute Ventures As | Company | 1.7% | 1.7% | 2024 |
| Individual | 1.6% | 1.6% | 2024 | |
Startpartner As | Company | 1.2% | 1.2% | 2024 |
Steisa Invest As | Company | 1.1% | 1.1% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Jelle | Chief Executive Officer | 0 companies |
| Jørgen Andre Nilsen | Deputy Member | 0 companies |
| Eilert Giertsen Hanoa | Observer | 0 companies |
| Sven Størmer Thaulow | Board of Directors | 0 companies |
| Tove Elin Nedreberg | Board of Directors | 0 companies |
| Thale Susanne Kuvås Solberg | Board of Directors | 0 companies |
| Leif Rune Rinnan | Board of Directors | 0 companies |
| Bent Brugård | Board of Directors | 0 companies |
| Gunnar Kjell Bjørkavåg | Chairman | 0 companies |