| Revenue | NOK 21,1M | +8% |
| EBITDA | NOK -3,7M | -59% |
| Net profit | NOK -4,4M | -39% |
| Total assets | NOK 4,5M | +12% |
| Equity | NOK -11,5M | -62% |
| Employees | 11 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 472 | 1 832 | 1 920 | 16 630 | 16 329 | 18 679 | 18 812 | 21 576 | 22 146 | 20 030 | 19 505 | 21 109 |
| Staff expenses | −51 | −749 | −1 031 | −8 333 | −10 830 | −8 131 | −5 721 | −7 170 | −8 675 | −7 076 | −4 719 | −4 826 |
| EBITDA | 127 | 143 | −874 | −9 334 | −10 024 | −7 990 | −9 519 | −3 500 | −11 259 | −6 820 | −2 330 | −3 709 |
| Depreciation & amort. | −19 | −51 | −51 | −665 | −2 501 | −2 793 | −3 681 | −4 225 | −2 236 | −1 962 | −671 | −521 |
| EBIT | 108 | 92 | −925 | −10 000 | −12 525 | −10 783 | −13 200 | −7 725 | −13 495 | −8 782 | −3 001 | −4 230 |
| Net financials | 0 | −3 | −6 | −266 | −1 051 | −1 107 | −1 871 | −2 127 | −1 847 | 100 | −158 | −152 |
| Profit before tax | 108 | 89 | −931 | −10 266 | −13 576 | −11 890 | −15 070 | −9 852 | −15 342 | −8 683 | −3 159 | −4 382 |
| Tax | 29 | 10 | −10 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | 79 | 79 | −922 | −10 266 | −13 576 | −11 890 | −15 070 | −9 852 | −15 342 | −8 683 | −3 159 | −4 382 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 425 | 506 | 554 | 28 357 | 32 861 | 28 777 | 22 015 | 15 321 | 12 603 | 9 276 | 4 005 | 4 468 |
| Equity | 109 | 188 | 256 | 7 765 | 15 686 | 7 646 | −7 606 | −19 291 | −23 109 | −18 121 | −7 080 | −11 462 |
| Long-term debt | 190 | 10 | 0 | 14 023 | 12 700 | 9 100 | 5 600 | 7 000 | 16 000 | 21 500 | 4 695 | 0 |
| Short-term debt | 126 | 308 | 298 | 6 569 | 4 475 | 12 031 | 24 020 | 27 612 | 19 712 | 5 897 | 6 390 | 3 407 |
| Total debt | 316 | 318 | 298 | 20 592 | 17 175 | 21 131 | 29 620 | 34 612 | 35 712 | 27 397 | 11 085 | 15 930 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JA Deputy Member | Deputy Member | 2023 | — | — |
KR Deputy Member | Deputy Member | 2023 | — | — |
RE Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
RJ Deputy Member | Deputy Member | 2023 | — | — |
RR Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Karbon Invest As | Company | 74.9% | 74.9% | 2022 |
Futurum Capital As | Company | 25.1% | 25.1% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Jon Arild Hellebust | Deputy Member | 0 companies |
| Kristian Raaum | Deputy Member | 0 companies |
| Roy Eivind Andreassen | Chief Executive Officer | 0 companies |
| Rune Johnsen | Deputy Member | 0 companies |
| Rebekka Reisvaag | Chief Executive Officer | 0 companies |
| Anders Hungnes Tautra | Chairman | 0 companies |
| Christian Krag Breddam | Board of Directors | 0 companies |
| Ole Johan Gillebo | Board of Directors | 0 companies |
| Mari Hektoen | Chairman | 0 companies |
| Bjørn Inge Gjethammer | Board of Directors | 0 companies |
| Jan-Erik Eikeland | Board of Directors | 0 companies |
| Jens Rugseth | Chairman | 0 companies |
| Alf Morten Fjære | Board of Directors | 0 companies |
| Harald Dahl | Board of Directors | 0 companies |
| Emil Neumann Tingulstad | Board of Directors | 0 companies |
| Rune Syversen | Chairman | 0 companies |