| Revenue | NOK 12,7M | -39% |
| EBITDA | NOK -162K | -103% |
| Net profit | NOK -2,5M | -148% |
| Total assets | NOK 27,3M | -40% |
| Equity | NOK 12M | -65% |
| Employees | 7 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 0 | 1 498 | 15 900 | 16 067 | 23 665 | 19 934 | 24 064 | 14 063 | 20 995 | 12 731 |
| Staff expenses | −0 | −0 | −0 | −3 847 | −14 676 | −14 161 | −15 247 | −12 678 | −13 179 | −10 887 | −11 259 | −9 139 |
| EBITDA | −193 | −1 174 | −1 128 | −2 741 | −1 070 | −945 | 4 574 | 3 056 | 3 876 | 1 119 | 5 033 | −162 |
| Depreciation & amort. | −0 | −0 | −0 | −48 | −2 017 | −1 880 | −1 856 | −1 517 | −1 755 | −24 | −19 | −1 705 |
| EBIT | −193 | −1 174 | −1 128 | −2 788 | −3 086 | −2 825 | 2 717 | 1 539 | 2 121 | 1 095 | 5 014 | −1 867 |
| Net financials | 0 | 1 | 10 | −9 | −164 | −113 | −17 | −21 | −78 | 154 | 347 | −680 |
| Profit before tax | −193 | −1 173 | −1 118 | −2 797 | −3 251 | −2 938 | 2 700 | 1 518 | 2 043 | 1 250 | 5 361 | −2 547 |
| Tax | −0 | −0 | −0 | −0 | 262 | −262 | −0 | −0 | −0 | −23 | −0 | −0 |
| Net profit | −193 | −354 | −238 | −2 797 | −3 513 | −2 676 | 2 700 | 1 518 | 2 043 | 1 273 | 5 361 | −2 547 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 926 | 1 961 | 1 625 | 12 591 | 15 277 | 12 130 | 9 595 | 16 035 | 18 466 | 40 019 | 45 498 | 27 265 |
| Equity | 807 | 454 | 215 | 6 107 | 2 594 | 2 418 | 5 118 | 6 636 | 11 179 | 28 447 | 33 808 | 11 953 |
| Long-term debt | 0 | 0 | 1 390 | 4 001 | 4 263 | 375 | 250 | 0 | 0 | 0 | 3 660 | 4 760 |
| Short-term debt | 119 | 1 507 | 20 | 2 483 | 8 420 | 9 337 | 4 226 | 9 399 | 7 287 | 11 572 | 8 030 | 10 552 |
| Total debt | 119 | 1 507 | 1 410 | 6 484 | 12 684 | 9 712 | 4 476 | 9 399 | 7 287 | 11 572 | 11 690 | 15 312 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ON Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Ehc As | Company | 52.1% | 52.1% | 2024 |
Izulu As | Company | 46.9% | 46.9% | 2024 |
Myrteigen Prores As | Company | 38.8% | 38.8% | 2023 |
Nyhavn Holding As | Company | 6.1% | 6.1% | 2023 |
Investeq As | Company | 4.2% | 4.2% | 2023 |
Næverdal Invest As | Company | 4.0% | 4.0% | 2023 |
Spannlia Invest As | Company | 3.7% | 3.7% | 2023 |
Yaci As | Company | 3.6% | 3.6% | 2023 |
Ennimato Invest As | Company | 3.4% | 3.4% | 2023 |
Bøsilla Invest As | Company | 2.4% | 2.4% | 2023 |
Villdyret Invest As | Company | 2.3% | 2.3% | 2023 |
Barbier Invest As | Company | 2.2% | 2.2% | 2023 |
Nb29 Pro As | Company | 1.7% | 1.7% | 2023 |
Vågenes Holding As | Company | 1.4% | 1.4% | 2023 |
Terbium Invest As | Company | 1.3% | 1.3% | 2023 |
Amhg Holding As | Company | 1.3% | 1.3% | 2023 |
Pipez As | Company | 1.2% | 1.2% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Ola Næverdal | Chief Executive Officer | 0 companies |
| Raymond Pettersen | Board of Directors | 0 companies |
| Fridtjof Nyhavn | Board of Directors | 0 companies |
| Svein Mjaaland | Board of Directors | 0 companies |
| Tore Olai Ottesen | Board of Directors | 0 companies |
| Erik Iversen Nakken | Chairman | 0 companies |
| Edvard Haanæs | Board of Directors | 0 companies |
| Jean-Christophe Samuel Barbier | Board of Directors | 0 companies |
| Inge Manfred Carlsen | Board of Directors | 0 companies |
| Thomas Sperle | Chairman | 0 companies |