| Revenue | NOK 17,6M | +19% |
| EBITDA | NOK 245K | -84% |
| Net profit | NOK -587K | -824% |
| Total assets | NOK 12,1M | -16% |
| Equity | NOK 6,1M | -9% |
| Employees | 7 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 400 | 300 | 1 174 | 2 311 | 1 945 | 3 599 | 6 310 | 8 934 | 12 185 | 14 754 | 17 626 |
| Staff expenses | −0 | −0 | −0 | −1 697 | −3 105 | −2 265 | −4 167 | −6 759 | −7 185 | −0 | −10 264 |
| EBITDA | 2 | 50 | 115 | −1 042 | −2 278 | −344 | 916 | 758 | 3 171 | 1 487 | 245 |
| Depreciation & amort. | −0 | −50 | −0 | −0 | −181 | −490 | −692 | −690 | −685 | −981 | −781 |
| EBIT | 2 | 0 | 115 | −1 042 | −2 459 | −834 | 225 | 68 | 2 486 | 505 | −537 |
| Net financials | 1 | −8 | −1 | −54 | −153 | −97 | −141 | −308 | −291 | −424 | −51 |
| Profit before tax | 4 | −8 | 114 | −1 097 | −2 612 | −931 | 84 | −240 | 2 194 | 81 | −587 |
| Tax | 1 | −0 | 26 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | 3 | −8 | 89 | −1 097 | −2 612 | −931 | 84 | −240 | 2 194 | 81 | −587 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 572 | 1 368 | 1 930 | 2 349 | 7 513 | 9 016 | 15 662 | 17 193 | 20 931 | 14 380 | 12 088 |
| Equity | 33 | 25 | 113 | −983 | 3 654 | 3 963 | 4 047 | 4 077 | 6 642 | 6 703 | 6 116 |
| Long-term debt | 150 | 717 | 1 257 | 2 500 | 1 250 | 2 500 | 8 808 | 8 615 | 8 615 | 0 | 0 |
| Short-term debt | 390 | 627 | 560 | 832 | 2 609 | 2 553 | 2 807 | 4 500 | 5 673 | 7 676 | 5 972 |
| Total debt | 540 | 1 344 | 1 817 | 3 332 | 3 859 | 5 053 | 11 615 | 13 115 | 14 289 | 7 676 | 5 972 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FG Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
AK Observer | Observer | 2022 | — | — |
GE Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Envoy Bidco Limited | Company | 99.9% | 99.9% | 2024 |
Pustut As | Company | 64.1% | 64.1% | 2023 |
Skagerak Capital Iii As | Company | 10.2% | 10.2% | 2023 |
Møkster Investering As | Company | 8.2% | 8.2% | 2023 |
Ystholmen Felles As | Company | 6.1% | 6.1% | 2023 |
Comet Holding As | Company | 4.8% | 4.8% | 2023 |
Notavia As | Company | 3.9% | 3.9% | 2023 |
Sigmakon As | Company | 2.1% | 2.1% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Georg Opsahl Olsen | Chief Executive Officer | 0 companies |
| Andreas Karlsen Eskeland | Observer | 0 companies |
| Glenn Edvardsen | Chief Executive Officer | 0 companies |
| Sreenath Vadakkenathu Sasikumar | Board of Directors | 0 companies |
| Erik Nyheim | Board of Directors | 0 companies |
| Atila Oswaldo Mellilo E Silva | Chairman | 0 companies |
| Stig Ivan Linna | Chairman | 0 companies |
| Mikkel Hippe Brun | Board of Directors | 0 companies |
| Henrik Zetlitz Nessler | Board of Directors | 0 companies |
| Henrik Hyldahn | Chairman | 0 companies |
| Astrid Simone Møkster | Board of Directors | 0 companies |
| Thomas Willumsen Grieg | Board of Directors | 0 companies |
| Thomas Thome Grieg | Board of Directors | 0 companies |
| Andre Berg Edvardsen | Board of Directors | 0 companies |
| Paul John Greensmith | Chairman | 0 companies |