| Revenue | NOK 164K | — |
| EBITDA | NOK -24,4M | -13% |
| Net profit | NOK -39,9M | -56% |
| Total assets | NOK 948,4M | +77% |
| Equity | NOK 868,2M | +75% |
| Employees | 20 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 65 | 0 | 12 | 0 | 0 | 112 | 1 214 | 689 | 0 | 0 | 164 |
| Staff expenses | −0 | −0 | −53 | −559 | −757 | −1 454 | −1 500 | −4 056 | −8 630 | −14 173 | −11 400 |
| EBITDA | −127 | −348 | −1 053 | −2 115 | −3 615 | −3 565 | −2 880 | −10 671 | −12 593 | −21 596 | −24 425 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −46 | −2 | −66 | −288 | −941 | −4 572 | −20 005 |
| EBIT | −127 | −348 | −1 053 | −2 115 | −3 661 | −3 567 | −2 945 | −10 959 | −13 534 | −26 168 | −44 430 |
| Net financials | −0 | 1 | −38 | −113 | −40 | −315 | 187 | 139 | 780 | 598 | 4 575 |
| Profit before tax | −127 | −347 | −1 091 | −2 228 | −3 701 | −3 882 | −2 758 | −10 820 | −12 754 | −25 570 | −39 855 |
| Tax | −112 | −171 | 283 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | −16 | −176 | −1 374 | −2 228 | −3 701 | −3 882 | −2 758 | −10 820 | −12 754 | −25 570 | −39 855 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 515 | 2 612 | 4 289 | 9 401 | 20 596 | 31 541 | 70 338 | 424 690 | 411 440 | 535 345 | 948 449 |
| Equity | 479 | 2 272 | 898 | 6 420 | 8 530 | 15 012 | 30 631 | 404 312 | 396 782 | 495 839 | 868 243 |
| Long-term debt | 0 | 0 | 1 500 | 1 687 | 8 446 | 2 500 | 24 510 | 2 377 | 4 230 | 28 261 | 35 628 |
| Short-term debt | 1 036 | 340 | 1 891 | 1 294 | 3 619 | 14 029 | 15 198 | 18 001 | 10 427 | 11 245 | 44 577 |
| Total debt | 1 036 | 340 | 3 391 | 2 981 | 12 066 | 16 529 | 39 708 | 20 378 | 14 657 | 39 506 | 80 205 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KT Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
ML Observer | Observer | 2025 | — | — |
TL Observer | Observer | 2023 | — | — |
SM Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
MR Observer | Observer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Borregaard As | Company | 36.8% | 36.8% | 2024 |
| Individual | 24.8% | 24.8% | 2022 | |
Must Invest As | Company | 18.9% | 18.9% | 2024 |
Bnp Paribas | Company | 13.9% | 13.9% | 2024 |
Jakob Hatteland Holding As | Company | 6.0% | 6.0% | 2024 |
Jahatt As | Company | 3.9% | 3.9% | 2024 |
Kverva Industrier As | Company | 2.2% | 2.2% | 2024 |
Amar Group As | Company | 1.2% | 1.2% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Kjetil Thormodsen Rein | Chief Executive Officer | 0 companies |
| Martin Lersch | Observer | 0 companies |
| Thomas Louis Ferré | Observer | 0 companies |
| Steen Mylius Stricker Lund | Chief Executive Officer | 0 companies |
| Mihaela-Diana Rucinschi | Observer | 0 companies |
| Øyvind Gjerde | Chairman | 0 companies |
| Turid Thormodsen | Board of Directors | 0 companies |
| Gisle Løhre Johansen | Board of Directors | 0 companies |
| Kristine Klaveness | Board of Directors | 0 companies |
| Wenche Kjølås | Chairman | 0 companies |
| Hans Sandvold | Board of Directors | 0 companies |
| Thorleif Thormodsen | Chairman | 0 companies |
| Siv Gausdal Eriksen | Board of Directors | 0 companies |
| Åse Tveit Samdal | Board of Directors | 0 companies |
| Sten Stenersen | Board of Directors | 0 companies |
| Kari Synnøve Eikeskog | Board of Directors | 0 companies |
| Bjørn Bugge | Board of Directors | 0 companies |
| Kristin Misund | Board of Directors | 0 companies |
| Per Arthur Sørlie | Board of Directors | 0 companies |