| Revenue | NOK 15,9M | +25% |
| EBITDA | NOK -13,6M | +39% |
| Net profit | NOK -23,5M | +8% |
| Total assets | NOK 39,4M | -32% |
| Equity | NOK 24,1M | -49% |
| Employees | 13 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 382 | 452 | 2 363 | 2 503 | 4 951 | 3 655 | 5 444 | 7 588 | 12 771 | 15 905 |
| Staff expenses | −0 | −0 | −2 431 | −3 506 | −4 987 | −4 116 | −8 823 | −14 336 | −18 284 | −15 199 |
| EBITDA | −1 565 | −101 | −2 245 | −5 232 | −5 365 | −4 585 | −7 792 | −17 629 | −22 280 | −13 641 |
| Depreciation & amort. | −0 | −0 | −6 | −65 | −1 130 | −1 925 | −3 034 | −3 058 | −3 751 | −7 852 |
| EBIT | −1 565 | −101 | −2 251 | −5 297 | −6 495 | −6 510 | −10 826 | −20 687 | −26 031 | −21 494 |
| Net financials | −15 | −46 | −40 | −41 | −183 | −343 | −515 | 109 | 616 | 439 |
| Profit before tax | −1 580 | −147 | −2 290 | −5 338 | −6 678 | −6 852 | −11 342 | −20 578 | −25 414 | −21 055 |
| Tax | −492 | −13 | −649 | −1 249 | −0 | −0 | −0 | −0 | −0 | 2 403 |
| Net profit | −1 088 | −134 | −1 641 | −4 089 | −6 678 | −6 852 | −11 342 | −20 578 | −25 414 | −23 458 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 660 | 981 | 7 187 | 12 023 | 11 084 | 13 832 | 14 799 | 66 257 | 57 620 | 39 406 |
| Equity | 506 | 372 | 5 730 | 7 341 | 5 610 | 9 007 | 8 308 | 56 620 | 47 508 | 24 051 |
| Long-term debt | 253 | 528 | 554 | 3 070 | 2 488 | 2 344 | 1 875 | 1 250 | 625 | 0 |
| Short-term debt | −99 | 82 | 902 | 1 613 | 2 987 | 2 481 | 4 617 | 8 387 | 9 487 | 15 355 |
| Total debt | 154 | 610 | 1 456 | 4 682 | 5 474 | 4 825 | 6 492 | 9 637 | 10 112 | 15 355 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MW Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
HH Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
STOREBRAND ASSET MANAGEMENT AS | Company | 36.8% | 36.8% | 2024 |
Dnb Ventures As | Company | 16.3% | 16.3% | 2024 |
Westhawk As | Company | 9.6% | 9.6% | 2024 |
Weintraub As | Company | 9.0% | 9.0% | 2024 |
Skaathun Invest As | Company | 7.7% | 7.7% | 2024 |
H5 Innovations As | Company | 5.7% | 5.7% | 2024 |
Farvatn Venture As | Company | 2.9% | 2.9% | 2024 |
Oro-Invest As | Company | 1.4% | 1.4% | 2024 |
Psynergies As | Company | 1.1% | 1.1% | 2024 |
Momentum Invest & Holding As | Company | 1.1% | 1.1% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Wik Sætre | Chief Executive Officer | 0 companies |
| Helge Hannisdal | Chief Executive Officer | 0 companies |
| Jan Åge Skaathun | Board of Directors | 0 companies |
| Sara Thea Von Zernichow Sponheim | Board of Directors | 0 companies |
| Camilla Berge Kamberg | Board of Directors | 0 companies |
| Anders Østensvig | Board of Directors | 0 companies |
| Olav Rune Øverland | Chairman | 0 companies |
| Per Bjarte Ulvedal Nes | Board of Directors | 0 companies |
| Henning Nordgulen | Board of Directors | 0 companies |
| Åge Engelstrand Westbø | Board of Directors | 0 companies |