| Revenue | NOK 89K | +237% |
| EBITDA | NOK 45K | +253% |
| Net profit | NOK 42K | +241% |
| Total assets | NOK 87K | +96% |
| Equity | NOK -7K | +86% |
| Employees | 2 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 125 | 388 | 715 | 597 | 301 | 261 | 198 | 188 | 175 | 144 | 26 | 89 |
| Staff expenses | −148 | −210 | −668 | −305 | 54 | −42 | −157 | −22 | −66 | −44 | −36 | −12 |
| EBITDA | −37 | −20 | −257 | −37 | 102 | 105 | −21 | 129 | 94 | 71 | −29 | 45 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | −37 | −20 | −257 | −37 | 102 | 105 | −21 | 129 | 94 | 71 | −29 | 45 |
| Net financials | 0 | −1 | −18 | −18 | −13 | 0 | 0 | −69 | −42 | 0 | 0 | 0 |
| Profit before tax | −37 | −21 | −275 | −55 | 89 | 105 | −20 | 60 | 52 | 71 | −29 | 45 |
| Tax | −0 | −0 | −0 | −0 | 21 | 25 | −0 | −0 | −0 | 11 | 0 | 3 |
| Net profit | −37 | −21 | −275 | −55 | 67 | 80 | −20 | 60 | 52 | 59 | −30 | 42 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 31 | 95 | 10 | 39 | 64 | 175 | 239 | 162 | 165 | 136 | 44 | 87 |
| Equity | −12 | −34 | −309 | −364 | −296 | −216 | −190 | −131 | −78 | −19 | −49 | −7 |
| Long-term debt | 0 | 0 | 0 | 0 | 5 | 5 | 5 | 5 | 191 | 141 | 91 | 91 |
| Short-term debt | 43 | 128 | 319 | 403 | 355 | 386 | 424 | 288 | 52 | 14 | 2 | 3 |
| Total debt | 43 | 128 | 319 | 403 | 360 | 391 | 429 | 293 | 243 | 155 | 93 | 94 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EF Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
MF Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
LD Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
SE Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Chairman | 2024 | — | — | |
| Chairman | 2024 | — | — | |
| Chairman | 2023 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Nyali Invest As | Company | 95.0% | 95.0% | 2023 |
| Individual | 5.0% | 5.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Espen Fystro | Chief Executive Officer | 0 companies |
| Malene Forseth | Chief Executive Officer | 0 companies |
| Lasse Dorlöchter | Chief Executive Officer | 0 companies |
| Signe Elise Kvilhaug Dingstad | Chief Executive Officer | 0 companies |
| Øyvind Sander Omberg Fjeld | Board of Directors | 0 companies |
| Oscar Christian Sandström | Chairman | 0 companies |
| Stian Skirstad Drageset | Chairman | 0 companies |
| Kristoffer Jonsson | Chairman | 0 companies |
| Linda Normann Næss | Chairman | 0 companies |