| Revenue | NOK 753K | — |
| EBITDA | NOK 668K | +2306% |
| Net profit | NOK 722K | +863% |
| Total assets | NOK 793K | +422% |
| Equity | NOK -1M | +42% |
| Employees | 0 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 3 519 | 1 132 | 348 | 0 | 5 | 7 | 0 | 0 | 0 | 753 |
| Staff expenses | −0 | −1 885 | −2 499 | −4 505 | −5 451 | −4 421 | −0 | −0 | −0 | −0 | −57 |
| EBITDA | −20 | −172 | −4 350 | −7 677 | −10 119 | −7 875 | −178 | −101 | −66 | −30 | 668 |
| Depreciation & amort. | −0 | −9 | −11 | −36 | −141 | −132 | −104 | −0 | −0 | −0 | −0 |
| EBIT | −20 | −181 | −4 362 | −7 713 | −10 259 | −8 007 | −283 | −101 | −66 | −30 | 668 |
| Net financials | 0 | 0 | 4 | −4 | 6 | −6 | 2 | −140 | −54 | −64 | 54 |
| Profit before tax | −20 | −181 | −4 358 | −7 718 | −10 254 | −8 014 | −280 | −241 | −120 | −95 | 722 |
| Tax | −0 | −0 | −0 | −1 835 | −952 | −609 | −0 | −0 | −0 | −0 | −0 |
| Net profit | −20 | −181 | −4 358 | −5 883 | −9 302 | −7 405 | −280 | −241 | −120 | −95 | 722 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 510 | 2 044 | 4 251 | 3 154 | 1 905 | 359 | 527 | 426 | 219 | 152 | 793 |
| Equity | 1 510 | 1 329 | 2 972 | 2 209 | 405 | −999 | −1 279 | −1 520 | −1 640 | −1 735 | −1 013 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 1 406 | 1 806 | 1 946 | 1 806 | 1 806 | 1 806 |
| Short-term debt | 0 | 715 | 1 279 | 945 | 1 500 | −48 | 0 | 0 | 54 | 81 | 0 |
| Total debt | 0 | 715 | 1 279 | 945 | 1 500 | 1 357 | 1 806 | 1 946 | 1 860 | 1 887 | 1 806 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Simula Innovation As | Company | 37.3% | 37.3% | 2024 |
Passesta As | Company | 17.8% | 17.8% | 2024 |
| Individual | 14.0% | 14.0% | 2024 | |
| Individual | 12.0% | 12.0% | 2024 | |
Bryhni.Com As | Company | 10.7% | 10.7% | 2024 |
Larne Oversaes Ltd | Company | 4.3% | 4.3% | 2024 |
Mp Pensjon Pk | Company | 3.2% | 3.2% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Nina Bøyum | Board of Directors | 0 companies |
| Ståle Bjørnstad | Board of Directors | 0 companies |
| Ottar Hovind | Board of Directors | 0 companies |
| Tore Engebretsen | Chairman | 0 companies |