| Revenue | NOK 12,1M | -62% |
| EBITDA | NOK -3,1M | +74% |
| Net profit | NOK -3,8M | +75% |
| Total assets | NOK 23,5M | -65% |
| Equity | NOK 22,9M | +65% |
| Employees | 6 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5 917 | 19 512 | 37 274 | 57 843 | 62 500 | 55 231 | 60 462 | 76 098 | 82 409 | 57 987 | 31 468 | 12 112 |
| Staff expenses | −2 595 | −5 339 | −6 287 | −8 234 | −8 824 | −7 268 | −7 422 | −9 544 | −11 100 | −8 567 | −3 993 | −2 337 |
| EBITDA | −3 802 | −4 620 | −649 | 1 312 | −2 903 | −2 155 | −2 155 | −2 724 | −4 201 | −11 299 | −11 629 | −3 059 |
| Depreciation & amort. | −273 | −1 028 | −835 | −716 | −505 | −912 | −528 | −675 | −665 | −714 | −1 832 | −0 |
| EBIT | −4 075 | −5 649 | −1 484 | 596 | −3 408 | −3 068 | −2 683 | −3 399 | −4 867 | −12 013 | −13 461 | −3 059 |
| Net financials | −29 | −32 | −80 | −71 | −979 | −229 | −575 | −1 240 | −1 917 | −1 879 | −2 044 | −763 |
| Profit before tax | −4 104 | −5 681 | −1 564 | 525 | −4 387 | −3 296 | −3 258 | −4 639 | −6 783 | −13 892 | −15 505 | −3 822 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | −4 104 | −5 681 | −1 564 | 525 | −4 387 | −3 296 | −3 258 | −4 639 | −6 783 | −13 892 | −15 505 | −3 822 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8 552 | 10 520 | 14 629 | 19 505 | 19 208 | 18 106 | 22 686 | 34 342 | 37 547 | 18 478 | 66 478 | 23 547 |
| Equity | −4 083 | −9 764 | 1 572 | 2 096 | −2 291 | −5 587 | −704 | −5 343 | −12 126 | −26 018 | 13 910 | 22 917 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 13 000 | 26 000 | 33 000 | 36 500 | 45 240 | 0 |
| Short-term debt | 12 635 | 20 285 | 13 057 | 17 408 | 21 498 | 23 693 | 10 390 | 13 685 | 16 673 | 7 997 | 7 328 | 630 |
| Total debt | 12 635 | 20 285 | 13 057 | 17 408 | 21 498 | 23 693 | 23 390 | 39 685 | 49 673 | 44 497 | 52 568 | 630 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KH Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
SM Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Varner As | Company | 100.0% | 100.0% | 2024 |
Keh Invest As | Company | 35.9% | 35.9% | 2022 |
| Individual | 3.5% | 3.5% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Kenneth Hjertum | Chief Executive Officer | 0 companies |
| Stein Marius Varner | Chief Executive Officer | 0 companies |
| Petter Varner | Board of Directors | 0 companies |
| Anders Hjertum | Board of Directors | 0 companies |
| Anders Lind-Hjertum | Board of Directors | 0 companies |
| Petter Guttormsen | Board of Directors | 0 companies |