| Revenue | NOK 54,7M | +35% |
| EBITDA | NOK -18M | +59% |
| Net profit | NOK -47,2M | -11% |
| Total assets | NOK 103,4M | -61% |
| Equity | NOK -4,7M | -112% |
| Employees | 18 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 84 | 0 | 482 | 2 971 | 5 086 | 4 791 | 7 744 | 27 822 | 50 678 | 102 263 | 40 372 | 54 704 |
| Staff expenses | −0 | −0 | −16 | −346 | −808 | −608 | −1 177 | −979 | −18 811 | −34 820 | −38 567 | −34 986 |
| EBITDA | −50 | −407 | −471 | 286 | 455 | 777 | 381 | 2 023 | −9 981 | −14 437 | −44 342 | −18 045 |
| Depreciation & amort. | −0 | −0 | −3 | −37 | −37 | −176 | −289 | −651 | −545 | −1 088 | −2 316 | −6 274 |
| EBIT | −50 | −407 | −474 | 249 | 418 | 601 | 92 | 1 372 | −10 527 | −15 525 | −46 657 | −24 319 |
| Net financials | −17 | −22 | −15 | −33 | −41 | 458 | −187 | −425 | −114 | −2 585 | 4 193 | −23 380 |
| Profit before tax | −68 | −429 | −489 | 216 | 377 | 1 059 | −95 | 947 | −10 641 | −18 110 | −42 465 | −47 699 |
| Tax | −0 | −0 | −0 | −0 | −0 | 32 | −32 | −0 | −1 810 | −0 | −0 | −521 |
| Net profit | −68 | −429 | −489 | 216 | 377 | 1 027 | −63 | 947 | −8 831 | −18 110 | −42 465 | −47 178 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 413 | 4 036 | 3 896 | 7 829 | 10 770 | 17 712 | 20 607 | 27 415 | 108 731 | 217 815 | 265 702 | 103 392 |
| Equity | −38 | −36 | 2 925 | 3 141 | 4 749 | 5 776 | 11 712 | 12 658 | 58 481 | 83 101 | 40 636 | −4 693 |
| Long-term debt | 1 142 | 3 502 | 814 | 3 995 | 5 642 | 9 055 | 2 476 | 4 926 | 35 556 | 100 256 | 195 361 | 81 647 |
| Short-term debt | 309 | 570 | 158 | 693 | 379 | 2 881 | 6 420 | 9 830 | 14 694 | 34 458 | 29 705 | 26 439 |
| Total debt | 1 451 | 4 072 | 971 | 4 688 | 6 022 | 11 936 | 8 896 | 14 756 | 50 250 | 134 714 | 225 065 | 108 086 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MG Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
CF Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Fell Group As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Grant Jacobs | Chief Executive Officer | 0 companies |
| Christian Frost Røine | Chief Executive Officer | 0 companies |
| Neil Kristian Samuelsen | Chairman | 0 companies |
| Fredrik Eriksen | Board of Directors | 0 companies |