| Revenue | NOK 530K | -37% |
| EBITDA | NOK -1,3M | +6% |
| Net profit | NOK -1,6M | -2% |
| Total assets | NOK 2,5M | -22% |
| Equity | NOK 1,1M | +134% |
| Employees | 4 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 375 | 154 | 0 | 0 | 140 | 75 | 0 | 483 | 67 | 841 | 530 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −2 | −0 | −93 | −1 171 | −1 005 | −1 458 |
| EBITDA | −108 | 38 | −34 | −86 | −198 | 275 | −97 | 315 | −1 736 | −1 344 | −1 265 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −30 | −47 | −171 | −300 | −298 | −330 |
| EBIT | −108 | 38 | −34 | −86 | −198 | 245 | −144 | 144 | −2 036 | −1 642 | −1 595 |
| Net financials | −1 | −4 | −0 | 0 | 0 | −0 | −1 | −2 | −1 | 83 | 4 |
| Profit before tax | −110 | 34 | −34 | −86 | −198 | 245 | −145 | 142 | −2 037 | −1 560 | −1 591 |
| Tax | −0 | −0 | −0 | −0 | −0 | −18 | 21 | −0 | −0 | −0 | −0 |
| Net profit | −110 | 34 | −34 | −86 | −198 | 263 | −166 | 142 | −2 037 | −1 560 | −1 591 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 178 | 22 | −22 | −107 | −126 | 527 | 463 | 4 277 | 2 756 | 3 253 | 2 538 |
| Equity | −97 | −62 | −96 | −182 | −330 | 324 | 158 | 385 | −1 652 | −3 297 | 1 114 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 120 | 205 | 2 795 | 3 775 | 5 998 | 856 |
| Short-term debt | 274 | 84 | 75 | 75 | 203 | 83 | 100 | 1 097 | 633 | 552 | 569 |
| Total debt | 274 | 84 | 75 | 75 | 203 | 203 | 305 | 3 892 | 4 408 | 6 550 | 1 425 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KK Deputy Member | Deputy Member | 2019 | — | — |
JC Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Jocaje Medic As | Company | 59.1% | 59.1% | 2022 |
| Individual | 15.6% | 15.6% | 2022 | |
Klaus Karby Aps | Company | 8.2% | 8.2% | 2022 |
| Individual | 5.0% | 5.0% | 2022 | |
Cosac As | Company | 5.0% | 5.0% | 2022 |
Jazzberry Holding As | Company | 5.0% | 5.0% | 2022 |
Felden As | Company | 2.1% | 2.1% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Klaus Karby Nielsen | Deputy Member | 0 companies |
| Jonas Carsten Jeppesen | Chief Executive Officer | 0 companies |
| Gisle Edvard Årnes | Board of Directors | 0 companies |
| Janne Marie Husstad Log | Board of Directors | 0 companies |
| Caroline Marita Hunter | Board of Directors | 0 companies |
| Elin Skumsvoll Hauge | Chairman | 0 companies |