| Revenue | NOK 33,5M | +24% |
| EBITDA | NOK -4,7M | +68% |
| Net profit | NOK -6,2M | +64% |
| Total assets | NOK 44,2M | -13% |
| Equity | NOK 35,5M | -14% |
| Employees | 16 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 13 230 | 15 921 | 18 155 | 27 053 | 33 515 |
| Staff expenses | −7 730 | −15 231 | −15 852 | −17 090 | −11 457 |
| EBITDA | −23 713 | −23 924 | −22 829 | −14 679 | −4 703 |
| Depreciation & amort. | −1 112 | −1 131 | −1 131 | −2 511 | −1 665 |
| EBIT | −24 825 | −25 055 | −23 960 | −17 190 | −6 368 |
| Net financials | −589 | −531 | −85 | −20 | 144 |
| Profit before tax | −25 413 | −25 586 | −24 045 | −17 209 | −6 224 |
| Tax | −0 | 56 | −0 | −0 | −0 |
| Net profit | −25 413 | −25 642 | −24 045 | −17 209 | −6 224 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 38 638 | 55 100 | 30 761 | 50 732 | 44 240 |
| Equity | 24 801 | 43 711 | 19 537 | 41 243 | 35 453 |
| Long-term debt | 5 000 | 1 500 | 1 500 | 0 | 0 |
| Short-term debt | 8 837 | 9 890 | 9 723 | 9 489 | 8 787 |
| Total debt | 13 837 | 11 390 | 11 223 | 9 489 | 8 787 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
TR Observer | Observer | 2024 |
KS Chief Executive Officer | Chief Executive Officer | 2025 |
| Former (4) | ||
CK Chief Executive Officer | Chief Executive Officer | 2021 – 2022 |
PH Chief Executive Officer | Chief Executive Officer | 2024 – 2025 |
PS Observer | Observer | 2023 – 2024 |
TB Observer | Observer | 2024 – 2024 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2021 | |
| Chairman | 2025 | |
| Board of Directors | 2025 | |
| Former (2) | ||
| Chairman | 2021 – 2021 | |
| Board of Directors | 2021 – 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 26.57% | 26.57% | 2024 | |
| Company | 16.35% | 16.35% | 2024 | |
Fros Ventures Ab | Company | 11.9% | 11.9% | 2024 |
| Individual | 11.66% | 11.66% | 2023 | |
| Individual | 9.73% | 9.73% | 2024 | |
Elk Street Capital Ab | Company | 6.66% | 6.66% | 2024 |
| Individual | 4.84% | 4.84% | 2022 | |
| Company | 4.42% | 4.42% | 2024 | |
| Company | 3.9% | 3.9% | 2024 | |
Frtroligheten Film Ab | Company | 3.3% | 3.3% | 2024 |
| Company | 2.6% | 2.6% | 2024 | |
| Company | 2.13% | 2.13% | 2024 | |
Fredrik Svederman | Company | 1.74% | 1.74% | 2024 |
| Company | 1.74% | 1.74% | 2024 | |
| Company | 1.33% | 1.33% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Camilla Kluge Foss | Chief Executive Officer | 0 companies |
| Poul Heinrich Koza | Chief Executive Officer | 0 companies |
| Torjus Randeberg Falkanger | Observer | 0 companies |
| Pål Sommer Breiland | Observer | 0 companies |
| Torjus Bertheussen Falkanger | Observer | 0 companies |
| Kine Skjervum-Karlsen | Chief Executive Officer | 0 companies |
| Ole Johan Gillebo | Chairman | 0 companies |
| Patrick Sandahl | Board of Directors | 0 companies |
| Susan Elizabeth Hagerty Bonsak | Chairman | 0 companies |
| Vegard Krogh-Reinsnes | Board of Directors | 0 companies |
| Axel Dahl | Board of Directors | 0 companies |