| Revenue | NOK 48,7M | +5% |
| EBITDA | NOK -11,4M | -19% |
| Net profit | NOK -11,9M | -19% |
| Total assets | NOK 9,1M | +13% |
| Equity | NOK -15,9M | -298% |
| Employees | 12 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 22 211 | 33 305 | 47 882 | 46 270 | 48 690 |
| Staff expenses | −3 925 | −5 242 | −7 500 | −7 773 | −7 256 |
| EBITDA | −4 651 | −5 514 | −8 236 | −9 604 | −11 391 |
| Depreciation & amort. | −43 | −43 | −78 | −183 | −181 |
| EBIT | −4 694 | −5 557 | −8 314 | −9 787 | −11 573 |
| Net financials | −27 | −14 | 10 | −150 | −295 |
| Profit before tax | −4 721 | −5 571 | −8 304 | −9 937 | −11 868 |
| Tax | −0 | −0 | −0 | −0 | −0 |
| Net profit | −4 721 | −5 571 | −8 304 | −9 937 | −11 868 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 6 968 | 5 599 | 9 436 | 8 070 | 9 115 |
| Equity | 4 382 | 2 711 | 3 486 | −3 987 | −15 854 |
| Long-term debt | 155 | 81 | 600 | 5 501 | 16 378 |
| Short-term debt | 2 431 | 2 808 | 5 350 | 6 556 | 8 591 |
| Total debt | 2 586 | 2 888 | 5 950 | 12 057 | 24 969 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
SW Chief Executive Officer | Chief Executive Officer | 2024 |
SW Chief Executive Officer | Chief Executive Officer | 2024 |
IV Deputy Member | Deputy Member | 2023 |
| Former (3) | ||
EH Chief Executive Officer | Chief Executive Officer | 2021 – 2022 |
EM Chief Executive Officer | Chief Executive Officer | 2021 – 2024 |
JB Chief Executive Officer | Chief Executive Officer | 2017 – 2021 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Chairman | 2023 | |
| Board of Directors | 2023 | |
| Board of Directors | 2024 | |
| Former (2) | ||
| Board of Directors | 2019 – 2022 | |
| Board of Directors | 2023 – 2024 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 30.97% | 30.97% | 2024 | |
| Company | 16.43% | 16.43% | 2024 | |
| Individual | 5.13% | 5.13% | 2024 | |
| Individual | 5.01% | 5.01% | 2024 | |
| Individual | 4.42% | 4.42% | 2024 | |
| Company | 4.2% | 4.2% | 2024 | |
| Company | 3.63% | 3.63% | 2024 | |
| Company | 3.5% | 3.5% | 2024 | |
Vätterledens Ventures Ab | Company | 2.59% | 2.59% | 2023 |
Vtterledens Ventures Ab | Company | 2.59% | 2.59% | 2024 |
| Company | 2.1% | 2.1% | 2024 | |
| Individual | 1.96% | 1.96% | 2024 | |
| Company | 1.94% | 1.94% | 2024 | |
| Company | 1.75% | 1.75% | 2024 | |
| Individual | 1.47% | 1.47% | 2024 | |
| Individual | 1.34% | 1.34% | 2024 | |
| Individual | 1.1% | 1.1% | 2022 | |
Dharma Invest, Llc | Company | 1.05% | 1.05% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Eilev Haukaas | Chief Executive Officer | 0 companies |
| Sara Wæhle | Chief Executive Officer | 0 companies |
| Sara Wæhle Fladmark | Chief Executive Officer | 0 companies |
| Eilev Mogen Haukaas | Chief Executive Officer | 0 companies |
| Jørgen Breiland Harsem | Chief Executive Officer | 0 companies |
| Ingvild Victoria Scholes Stautland | Deputy Member | 0 companies |
| Nina Skage | Chairman | 0 companies |
| Kjell Harsem | Board of Directors | 0 companies |
| Torstein Harildstad | Board of Directors | 0 companies |
| Fritz Rieber | Board of Directors | 0 companies |
| Geir Henning Eikeland | Board of Directors | 0 companies |