| Revenue | NOK 15K | +3228% |
| EBITDA | NOK -12,5M | -273% |
| Net profit | NOK -13,1M | -400% |
| Total assets | NOK 2,9M | -51% |
| Equity | NOK -9,4M | -614% |
| Employees | 4 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 973 | 688 | 80 | 67 | 670 | 0 | 0 | 0 | 15 |
| Staff expenses | −481 | −806 | −369 | −480 | −655 | −697 | −311 | −248 | −2 252 |
| EBITDA | −76 | −342 | −2 991 | −2 988 | −2 770 | −2 503 | −964 | −3 348 | −12 489 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | −76 | −342 | −2 991 | −2 988 | −2 770 | −2 503 | −964 | −3 348 | −12 489 |
| Net financials | 0 | 1 | −6 | −8 | −8 | −8 | 0 | 0 | 0 |
| Profit before tax | −76 | −340 | −2 998 | −2 996 | −2 779 | −2 511 | −964 | −3 348 | −12 489 |
| Tax | −84 | −92 | −946 | −888 | −787 | −553 | −212 | −736 | 573 |
| Net profit | 8 | −248 | −2 052 | −2 108 | −1 992 | −1 958 | −752 | −2 611 | −13 062 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 899 | 400 | 4 550 | 4 524 | 3 935 | 3 638 | 1 959 | 5 893 | 2 897 |
| Equity | 284 | 285 | 258 | 3 430 | 2 978 | 2 580 | 1 828 | 1 828 | −9 401 |
| Long-term debt | 0 | 0 | 0 | 415 | 426 | 436 | 0 | 0 | 0 |
| Short-term debt | 615 | 115 | 4 292 | 679 | 532 | 622 | 131 | 4 065 | 12 298 |
| Total debt | 615 | 115 | 4 292 | 1 094 | 957 | 1 058 | 131 | 4 065 | 12 298 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IA Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Cerpus Holding As | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Ivar Andre Simonsen | Chief Executive Officer | 0 companies |
| Stian Reinholdtsen | Chairman | 0 companies |
| Kristin Johnsen Nordeng | Board of Directors | 0 companies |