| Revenue | NOK 2,5M | -9% |
| EBITDA | NOK -1M | +70% |
| Net profit | NOK 1,9M | +121% |
| Total assets | NOK 16,1M | +56% |
| Equity | NOK 6,3M | +43% |
| Employees | 3 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 508 | 2 996 | 2 164 | 1 726 | 1 861 | 932 | 2 284 | 2 052 | 2 772 | 2 516 |
| Staff expenses | −0 | −1 331 | −2 616 | −4 540 | −1 251 | −2 394 | −1 233 | −2 451 | −3 240 | −2 771 | −1 666 |
| EBITDA | 0 | −1 195 | −684 | −4 882 | −1 130 | −2 444 | −1 464 | −1 866 | −3 547 | −3 414 | −1 028 |
| Depreciation & amort. | −0 | −0 | −0 | −8 | −14 | −1 627 | −1 679 | −2 665 | −3 073 | −2 993 | −1 668 |
| EBIT | 0 | −1 195 | −684 | −4 890 | −1 144 | −4 070 | −3 142 | −4 531 | −6 619 | −6 407 | −2 697 |
| Net financials | 0 | 0 | 1 | 4 | −421 | −144 | −180 | −179 | −758 | −77 | −201 |
| Profit before tax | 0 | −1 195 | −683 | −4 886 | −1 565 | −4 214 | −3 322 | −4 710 | −7 377 | −6 484 | −2 898 |
| Tax | −0 | −0 | −0 | −0 | −0 | −4 763 | 180 | −1 134 | −1 941 | 2 731 | −4 806 |
| Net profit | 0 | −1 195 | −683 | −4 886 | −1 565 | 549 | −3 502 | −3 576 | −5 436 | −9 215 | 1 909 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 30 | 757 | 5 385 | 3 579 | 9 842 | 15 680 | 16 689 | 16 239 | 17 894 | 10 317 | 16 098 |
| Equity | 24 | −1 170 | 4 138 | 645 | −920 | 13 121 | 9 619 | 11 443 | 5 006 | 4 398 | 6 306 |
| Long-term debt | 0 | 0 | 0 | 1 000 | 1 000 | 667 | 2 667 | 2 033 | 1 467 | 1 326 | 4 780 |
| Short-term debt | 6 | 1 927 | 1 246 | 1 935 | 9 763 | 1 892 | 4 404 | 2 763 | 11 421 | 4 593 | 5 011 |
| Total debt | 6 | 1 927 | 1 246 | 2 935 | 10 763 | 2 559 | 7 070 | 4 796 | 12 888 | 5 919 | 9 792 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TI Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
AS Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Xai Holding As | Company | 90.7% | 90.7% | 2024 |
Jakob Hatteland Holding As | Company | 22.4% | 22.4% | 2022 |
Cofounder Ii As | Company | 14.7% | 14.7% | 2022 |
Periscope As | Company | 8.7% | 8.7% | 2022 |
Sparebank 1 Smn Invest As | Company | 6.7% | 6.7% | 2022 |
Natmat As | Company | 6.3% | 6.3% | 2024 |
Investitude As | Company | 5.1% | 5.1% | 2022 |
Nukleus As | Company | 4.8% | 4.8% | 2022 |
| Individual | 3.5% | 3.5% | 2022 | |
Baf Holding As | Company | 3.4% | 3.4% | 2022 |
Calypso Invest As | Company | 3.4% | 3.4% | 2022 |
Cyber Invest As | Company | 2.9% | 2.9% | 2022 |
Drm Invest As | Company | 2.5% | 2.5% | 2022 |
Uniqum As | Company | 2.4% | 2.4% | 2022 |
Void Programmering As | Company | 2.0% | 2.0% | 2024 |
| Individual | 2.0% | 2.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Tom Ivar Horvei | Chief Executive Officer | 0 companies |
| Andreas Simskar Wulvik | Chief Executive Officer | 0 companies |
| Morten Frøseth | Chairman | 0 companies |
| Harald Aagaard Martens | Board of Directors | 0 companies |
| Christian Alexander Landaas | Chairman | 0 companies |
| Gaute Myklebust | Board of Directors | 0 companies |
| Odd Are Martin Aschim Svensen | Board of Directors | 0 companies |
| Bernt Thoresen | Board of Directors | 0 companies |
| Bjørn Anders Fossum | Board of Directors | 0 companies |