| Revenue | NOK 1,6M | -18% |
| EBITDA | NOK 381K | +123% |
| Net profit | NOK -1M | +84% |
| Total assets | NOK 1,2M | -49% |
| Equity | NOK -819K | -485% |
| Employees | 6 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|
| Revenue | 3 674 | 571 | 402 | 1 012 | 2 594 | 1 946 | 1 589 |
| Staff expenses | −2 097 | −1 821 | −1 882 | −1 856 | −2 470 | −2 635 | −1 000 |
| EBITDA | −135 | −3 614 | −3 356 | −2 083 | −719 | −1 681 | 381 |
| Depreciation & amort. | −0 | −0 | −0 | −230 | −230 | −1 842 | −1 371 |
| EBIT | −135 | −3 614 | −3 356 | −2 313 | −949 | −3 524 | −990 |
| Net financials | 1 | 6 | 3 | −0 | 4 | −8 | −43 |
| Profit before tax | −134 | −3 609 | −3 353 | −2 313 | −945 | −3 532 | −1 033 |
| Tax | −27 | −1 055 | −851 | −608 | −256 | 2 798 | −0 |
| Net profit | −107 | −2 553 | −2 502 | −1 705 | −689 | −6 329 | −1 033 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|
| Total assets | 1 445 | 3 795 | 4 154 | 7 041 | 8 912 | 2 316 | 1 186 |
| Equity | −3 | 2 584 | 3 157 | 4 731 | 6 543 | 213 | −819 |
| Long-term debt | 0 | 0 | 0 | 0 | 1 600 | 1 600 | 1 600 |
| Short-term debt | 1 448 | 1 211 | 997 | 2 310 | 769 | 503 | 406 |
| Total debt | 1 448 | 1 211 | 997 | 2 310 | 2 369 | 2 103 | 2 006 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PS Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Simula Innovation As | Company | 30.6% | 30.6% | 2022 |
Ntnu Technology Transfer As | Company | 14.2% | 14.2% | 2022 |
Alliance Venture Spring As | Company | 12.6% | 12.6% | 2022 |
| Individual | 9.1% | 9.1% | 2022 | |
Sparebank 1 Smn Invest As | Company | 7.8% | 7.8% | 2022 |
| Individual | 4.7% | 4.7% | 2022 | |
| Individual | 4.6% | 4.6% | 2022 | |
Stene Tech As | Company | 4.5% | 4.5% | 2022 |
| Individual | 4.0% | 4.0% | 2022 | |
6am Accelerator As | Company | 2.8% | 2.8% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Per Simonsen | Chief Executive Officer | 0 companies |
| Danilo Gligoroski | Board of Directors | 0 companies |
| Rune Erlend Jensen | Board of Directors | 0 companies |
| Ottar Hovind | Chairman | 0 companies |