| Revenue | NOK 10,6M | +28% |
| EBITDA | NOK -4,8M | +59% |
| Net profit | NOK -18,3M | +27% |
| Total assets | NOK 61,1M | -23% |
| Equity | NOK 18,6M | -50% |
| Employees | 5 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 10 | 0 | 657 | 976 | 1 356 | 1 501 | 1 655 | 10 102 | 6 200 | 8 329 | 10 648 |
| Staff expenses | −0 | −0 | −0 | −0 | −567 | −1 191 | −1 539 | −2 958 | −5 096 | −4 457 | −10 400 | −10 087 | −5 670 |
| EBITDA | −9 | −35 | −78 | −93 | −1 594 | −4 176 | −2 423 | −3 577 | −8 967 | −8 508 | −18 621 | −11 649 | −4 800 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −2 028 | −3 038 | −3 443 | −3 991 | −4 669 | −6 392 | −14 129 | −13 077 | −13 164 |
| EBIT | −9 | −35 | −78 | −93 | −3 622 | −7 214 | −5 865 | −7 568 | −13 636 | −14 900 | −32 750 | −24 727 | −17 964 |
| Net financials | 0 | 0 | 2 | −5 | −4 | −38 | −148 | −136 | −113 | −425 | −590 | −324 | −358 |
| Profit before tax | −9 | −35 | −76 | −99 | −3 626 | −7 251 | −6 013 | −7 704 | −13 749 | −15 325 | −33 340 | −25 051 | −18 322 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | −9 | −35 | −76 | −99 | −3 626 | −7 251 | −6 013 | −7 704 | −13 749 | −15 325 | −33 340 | −25 051 | −18 322 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 200 | 2 528 | 7 002 | 25 716 | 39 917 | 44 082 | 41 703 | 66 725 | 57 519 | 97 804 | 97 594 | 79 770 | 61 072 |
| Equity | 191 | 156 | 81 | 7 077 | 11 366 | 15 974 | 9 960 | 34 177 | 20 428 | 50 130 | 45 046 | 36 937 | 18 635 |
| Long-term debt | 0 | 0 | 0 | 0 | 12 000 | 12 000 | 12 000 | 15 000 | 14 975 | 14 675 | 14 375 | 14 075 | 13 775 |
| Short-term debt | 9 | 2 371 | 6 922 | 5 947 | 2 171 | 1 490 | 4 534 | 1 459 | 5 753 | 11 630 | 8 862 | 3 360 | 9 783 |
| Total debt | 9 | 2 371 | 6 922 | 5 947 | 14 171 | 13 490 | 16 534 | 16 459 | 20 728 | 26 305 | 23 237 | 17 435 | 23 558 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EH Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
HN Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
EJ Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Vardar As | Company | 20.3% | 20.3% | 2024 |
Ronja Capital Investment As | Company | 17.3% | 17.3% | 2024 |
Ronja Capital As | Company | 16.8% | 16.8% | 2023 |
Life Capitol As | Company | 9.8% | 9.8% | 2024 |
Farvatn Private Equity As | Company | 9.7% | 9.7% | 2024 |
Kjølås Stansekniver As | Company | 4.1% | 4.1% | 2024 |
Bfk Holding As | Company | 3.6% | 3.6% | 2024 |
Stette Invest As | Company | 3.6% | 3.6% | 2024 |
Dimper As | Company | 3.1% | 3.1% | 2024 |
Spiren Invest As | Company | 3.1% | 3.1% | 2024 |
E-Property As | Company | 2.4% | 2.4% | 2024 |
Heimstø As | Company | 2.5% | 2.5% | 2024 |
Nordic Esg And Impact Infrastructure As | Company | 1.8% | 1.8% | 2024 |
Rørleggermester Are M. Fiskaa As | Company | 1.7% | 1.7% | 2022 |
A.M. Fiskaa As | Company | 1.5% | 1.5% | 2024 |
| Individual | 1.1% | 1.1% | 2024 | |
Capra Invest As | Company | 1.1% | 1.1% | 2024 |
Bjørn Sætre Holding As | Company | 1.2% | 1.2% | 2024 |
| Individual | 1.0% | 1.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Erlend Haugsbø | Chief Executive Officer | 0 companies |
| Harald Nordal | Chief Executive Officer | 0 companies |
| Elias Johan Breiteig Liavaag | Chief Executive Officer | 0 companies |
| Ola Røthe | Board of Directors | 0 companies |
| Oddbjørn Steinar Brungot | Board of Directors | 0 companies |
| Tore Andreas Frøysa Tønseth | Board of Directors | 0 companies |
| Endre Brask Grønmyr | Board of Directors | 0 companies |
| Frode Håkon Kjølås | Board of Directors | 0 companies |
| Ole Gunnar Hvamb | Board of Directors | 0 companies |
| Egil Smevoll | Board of Directors | 0 companies |
| Iren Bogen | Board of Directors | 0 companies |