| Revenue | NOK 0 | — |
| EBITDA | NOK -30K | +40% |
| Net profit | NOK -30K | +40% |
| Total assets | NOK 289K | +0% |
| Equity | NOK 208K | -13% |
| Employees | 0 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 11 845 | 39 614 | 64 080 | 46 538 | 41 032 | 297 | 144 | 347 | 0 | 3 | 0 |
| Staff expenses | −10 088 | −33 374 | −51 542 | −38 341 | −33 314 | 418 | −44 | −148 | −0 | −0 | −0 |
| EBITDA | −1 242 | 748 | 1 272 | 1 225 | 937 | 213 | −62 | 95 | −32 | −50 | −30 |
| Depreciation & amort. | −38 | −147 | −278 | −268 | −398 | −322 | −154 | −0 | −0 | −0 | −0 |
| EBIT | −1 280 | 601 | 993 | 956 | 539 | −109 | −216 | 95 | −32 | −50 | −30 |
| Net financials | −12 | −210 | −664 | −280 | −258 | 123 | −4 | 2 | −0 | 0 | 0 |
| Profit before tax | −1 292 | 391 | 329 | 676 | 281 | 14 | −220 | 97 | −32 | −50 | −30 |
| Tax | −0 | −0 | 60 | 185 | 198 | −21 | 9 | 92 | −7 | −0 | −0 |
| Net profit | −1 292 | 391 | 269 | 491 | 83 | 35 | −229 | 5 | −25 | −50 | −30 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4 768 | 9 289 | 10 742 | 9 566 | 9 068 | 1 820 | 2 338 | 900 | 288 | 289 | 289 |
| Equity | −1 142 | −751 | −482 | 9 | 92 | 157 | 56 | 313 | 288 | 238 | 208 |
| Long-term debt | 0 | 370 | 633 | 218 | 0 | 0 | 0 | 7 | 0 | 0 | 0 |
| Short-term debt | 5 910 | 9 670 | 10 592 | 9 340 | 8 976 | 1 663 | 2 282 | 580 | 0 | 51 | 81 |
| Total debt | 5 910 | 10 040 | 11 224 | 9 558 | 8 976 | 1 663 | 2 282 | 587 | 0 | 51 | 81 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
WO Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Clockwork Holding As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Wojciech Osmanski | Chief Executive Officer | 0 companies |
| Fredrik Christian Thorsteinsen | Board of Directors | 0 companies |
| Marius Narmo | Chairman | 0 companies |