| Revenue | NOK 19,8M | -16% |
| EBITDA | NOK -44,8M | -8% |
| Net profit | NOK -69,4M | -47% |
| Total assets | NOK 11,7M | -2% |
| Equity | NOK -402,4M | -21% |
| Employees | 36 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 0 | 4 355 | 1 875 | 7 396 | 10 754 | 17 683 | 16 831 | 17 066 | 23 514 | 19 829 |
| Staff expenses | −951 | −5 983 | −9 172 | −12 341 | −17 194 | −21 869 | −26 664 | −30 990 | −32 921 | −0 | −34 883 | −38 211 |
| EBITDA | −1 540 | −7 733 | −11 530 | −64 764 | −31 390 | −33 404 | −36 866 | −35 533 | −42 615 | −42 384 | −41 601 | −44 833 |
| Depreciation & amort. | −0 | −5 | −56 | −93 | −130 | −138 | −161 | −129 | −43 | −22 | −37 | −31 |
| EBIT | −1 540 | −7 738 | −11 587 | −64 857 | −31 520 | −33 542 | −37 027 | −35 662 | −42 657 | −42 407 | −41 638 | −44 864 |
| Net financials | 372 | 1 745 | 1 858 | 1 381 | 2 510 | 4 243 | 1 094 | 5 719 | −153 | −1 221 | −5 465 | −24 514 |
| Profit before tax | −1 167 | −5 993 | −9 729 | −63 476 | −29 011 | −29 298 | −35 933 | −29 943 | −42 810 | −43 628 | −47 103 | −69 378 |
| Tax | −327 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | −841 | −5 993 | −9 729 | −63 476 | −29 011 | −29 298 | −35 933 | −29 943 | −42 810 | −43 628 | −47 103 | −69 378 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 33 187 | 28 161 | 29 193 | 55 982 | 25 846 | 20 678 | 16 718 | 21 599 | 19 365 | 10 647 | 11 985 | 11 715 |
| Equity | 3 000 | −2 613 | −12 238 | −75 675 | −104 649 | −133 832 | −169 764 | −199 619 | −242 409 | −285 985 | −333 056 | −402 406 |
| Long-term debt | 30 000 | 30 000 | 40 000 | 76 051 | 95 946 | 115 376 | 139 527 | 168 283 | 196 557 | 219 416 | 241 250 | 265 653 |
| Short-term debt | 187 | 774 | 1 431 | 55 605 | 34 550 | 39 133 | 46 955 | 52 935 | 65 218 | 77 216 | 103 791 | 148 468 |
| Total debt | 30 187 | 30 774 | 41 431 | 131 656 | 130 496 | 154 510 | 186 483 | 221 219 | 261 774 | 296 632 | 345 041 | 414 121 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2013 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Vivaldi Invest As | Company | 81.3% | 81.3% | 2024 |
Tatsuki Tomita | Company | 2.6% | 2.6% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Jon Stephenson Von Tetzchner | Chairman | 0 companies |
| Rolf Carsten Tangvald Assev | Board of Directors | 0 companies |