| Revenue | NOK 6,4M | +12% |
| EBITDA | NOK -3,9M | -54% |
| Net profit | NOK -2,3M | -278% |
| Total assets | NOK 8,5M | -24% |
| Equity | NOK 7,5M | -23% |
| Employees | 6 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 2 023 | 3 623 | 4 796 | 4 950 | 4 513 | 4 966 | 4 482 | 5 199 | 5 002 | 5 744 | 6 424 |
| Staff expenses | −269 | −1 144 | −2 080 | −3 772 | −4 118 | −4 184 | −4 143 | −2 761 | −2 942 | −4 783 | −5 749 | −5 713 |
| EBITDA | −274 | 74 | 1 044 | 460 | 17 | −551 | −69 | 1 024 | 1 009 | −1 396 | −2 562 | −3 941 |
| Depreciation & amort. | −0 | −0 | −2 | −5 | −9 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | −274 | 74 | 1 043 | 455 | 8 | −551 | −69 | 1 024 | 1 009 | −1 396 | −2 562 | −3 941 |
| Net financials | 0 | 1 | 4 | 255 | 82 | 43 | 1 | 308 | 13 | 156 | 716 | 241 |
| Profit before tax | −274 | 74 | 1 047 | 710 | 89 | −508 | −69 | 1 333 | 1 022 | −1 240 | −1 847 | −3 701 |
| Tax | −0 | −0 | 212 | −795 | −905 | −1 121 | −713 | −401 | −795 | −1 197 | −1 237 | −1 392 |
| Net profit | −274 | 74 | 835 | 1 504 | 994 | 613 | 645 | 1 734 | 1 817 | −43 | −610 | −2 309 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 103 | 3 275 | 5 626 | 5 027 | 6 244 | 6 558 | 7 813 | 9 844 | 11 842 | 11 288 | 11 194 | 8 454 |
| Equity | −183 | 2 891 | 3 717 | 5 225 | 6 219 | 6 782 | 7 363 | 9 041 | 10 858 | 10 449 | 9 840 | 7 531 |
| Long-term debt | 0 | 0 | 1 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 286 | 384 | 1 908 | −200 | 25 | −224 | 450 | 803 | 983 | 840 | 1 354 | 923 |
| Total debt | 286 | 384 | 1 909 | −198 | 25 | −224 | 450 | 803 | 983 | 840 | 1 354 | 923 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Simula Innovation As | Company | 30.0% | 30.0% | 2022 |
| Individual | 15.0% | 15.0% | 2022 | |
| Individual | 15.0% | 15.0% | 2022 | |
| Individual | 15.0% | 15.0% | 2022 | |
Forzasys As | Company | 13.6% | 13.6% | 2022 |
Corpo As | Company | 5.0% | 5.0% | 2022 |
| Individual | 2.2% | 2.2% | 2022 | |
| Individual | 2.0% | 2.0% | 2022 | |
| Individual | 1.7% | 1.7% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Inge Falck Olsen | Chairman | 0 companies |
| Ottar Hovind | Board of Directors | 0 companies |