| Revenue | NOK 5,8M | -37% |
| EBITDA | NOK -15,6M | +13% |
| Net profit | NOK -14,8M | +9% |
| Total assets | NOK 153,5M | -3% |
| Equity | NOK 46,1M | -24% |
| Employees | 15 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5 363 | 4 319 | 7 589 | 6 863 | 11 613 | 9 956 | 10 713 | 9 197 | 5 793 |
| Staff expenses | −0 | −788 | −1 861 | −1 104 | −2 139 | −2 811 | −5 256 | −9 452 | −9 579 |
| EBITDA | 529 | −487 | −3 769 | 705 | −3 904 | −1 792 | −4 060 | −17 899 | −15 569 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −293 | −322 | −4 023 | −4 828 | −6 731 |
| EBIT | 529 | −487 | −3 769 | 705 | −4 197 | −2 114 | −8 083 | −22 727 | −22 300 |
| Net financials | 1 | 7 | 5 | −43 | −250 | 25 | 305 | 740 | 1 913 |
| Profit before tax | 529 | −480 | −3 764 | 663 | −4 447 | −2 089 | −7 778 | −21 987 | −20 387 |
| Tax | −358 | −324 | −1 204 | −150 | −982 | −704 | −2 388 | −5 736 | −5 548 |
| Net profit | 887 | −156 | −2 560 | 813 | −3 465 | −1 385 | −5 390 | −16 251 | −14 838 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4 560 | 4 273 | 9 879 | 13 364 | 54 483 | 55 499 | 82 162 | 158 226 | 153 470 |
| Equity | 987 | 831 | 1 364 | 3 989 | 42 612 | 41 227 | 75 836 | 60 983 | 46 144 |
| Long-term debt | 0 | 0 | 0 | 0 | 2 400 | 2 400 | 2 400 | 84 057 | 98 436 |
| Short-term debt | 3 573 | 3 443 | 8 514 | 9 375 | 9 471 | 11 872 | 3 927 | 13 186 | 8 890 |
| Total debt | 3 573 | 3 443 | 8 514 | 9 375 | 11 871 | 14 272 | 6 327 | 97 243 | 107 326 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ES Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
HI Observer | Observer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2025 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
J.F. Holding As | Company | 17.4% | 17.4% | 2024 |
| Individual | 15.8% | 15.8% | 2024 | |
Filtvedt Invest As | Company | 14.2% | 14.2% | 2024 |
Sauar Invest As | Company | 13.4% | 13.4% | 2024 |
Nysnø Klimainvesteringer As | Company | 7.9% | 7.9% | 2024 |
Bonheur Asa | Company | 7.9% | 7.9% | 2024 |
Must Invest As | Company | 7.9% | 7.9% | 2024 |
Vianode As | Company | 4.0% | 4.0% | 2024 |
| Individual | 2.6% | 2.6% | 2024 | |
| Individual | 2.6% | 2.6% | 2024 | |
Dynatec Engineering As | Company | 2.6% | 2.6% | 2024 |
Dynatec Group As | Company | 2.1% | 2.1% | 2024 |
| Individual | 1.5% | 1.5% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Sauar | Chief Executive Officer | 0 companies |
| Håvard Ingvald Moe | Observer | 0 companies |
| Helge Aasen | Board of Directors | 0 companies |
| Josef Filtvedt | Board of Directors | 0 companies |
| Jean-Baptiste Curien | Board of Directors | 0 companies |
| Joe Agenth Eliston | Board of Directors | 0 companies |
| Erik Christian Must | Chairman | 0 companies |
| Richard Olav Aa | Chairman | 0 companies |