| Revenue | NOK 72,6M | +0% |
| EBITDA | NOK -7,4M | -149% |
| Net profit | NOK -22,8M | -1607% |
| Total assets | NOK 118,9M | +14% |
| Equity | NOK 29,4M | -43% |
| Employees | 27 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 110 | 1 087 | 864 | 2 836 | 6 263 | 18 266 | 22 506 | 72 581 | 72 642 |
| Staff expenses | −1 107 | −3 544 | −2 409 | −3 390 | −4 463 | −6 951 | −8 994 | −19 436 | −27 152 |
| EBITDA | −4 | −1 762 | −2 792 | −2 271 | −3 634 | 1 888 | 1 529 | 15 052 | −7 403 |
| Depreciation & amort. | −50 | −1 023 | −1 800 | −2 825 | −4 435 | −5 660 | −6 945 | −9 380 | −11 804 |
| EBIT | −54 | −2 785 | −4 592 | −5 097 | −8 069 | −3 772 | −5 416 | 5 672 | −19 206 |
| Net financials | −15 | −69 | −9 | −76 | −216 | −457 | −1 024 | −4 161 | −3 556 |
| Profit before tax | −69 | −2 854 | −4 602 | −5 172 | −8 285 | −4 229 | −6 440 | 1 511 | −22 762 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | −69 | −2 854 | −4 602 | −5 172 | −8 285 | −4 229 | −6 440 | 1 511 | −22 762 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6 438 | 11 078 | 11 813 | 24 024 | 25 039 | 42 362 | 60 424 | 104 180 | 118 863 |
| Equity | 4 480 | 9 121 | 8 624 | 12 015 | 3 730 | −499 | 39 697 | 51 208 | 29 355 |
| Long-term debt | 132 | 90 | 987 | 5 754 | 16 394 | 30 394 | 9 380 | 30 518 | 56 371 |
| Short-term debt | 1 826 | 1 867 | 2 201 | 6 256 | 4 915 | 12 467 | 11 347 | 22 454 | 33 137 |
| Total debt | 1 958 | 1 957 | 3 189 | 12 010 | 21 310 | 42 861 | 20 727 | 52 972 | 89 508 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EE Observer | Observer | 2022 | — | — |
AE Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
EB Deputy Member | Deputy Member | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Aglaia S.A. | Company | 89.3% | 89.3% | 2024 |
Skagerak Capital Iii As | Company | 11.5% | 11.5% | 2023 |
Aea Investors As | Company | 6.9% | 6.9% | 2024 |
Gumpens Invest As | Company | 6.7% | 6.7% | 2023 |
| Individual | 5.7% | 5.7% | 2023 | |
Ewr Holding As | Company | 5.2% | 5.2% | 2023 |
Dehns Ejendomme Ivs | Company | 5.1% | 5.1% | 2023 |
Dbj Invest As | Company | 4.9% | 4.9% | 2023 |
Haitoukin As | Company | 3.5% | 3.5% | 2023 |
Bricks & Walls As | Company | 2.6% | 2.6% | 2024 |
Verd Investering As | Company | 2.5% | 2.5% | 2023 |
J. B. Ugland Venture As | Company | 2.3% | 2.3% | 2023 |
Agdes Invest As | Company | 2.1% | 2.1% | 2023 |
| Individual | 2.0% | 2.0% | 2023 | |
Pilen Invest As | Company | 2.0% | 2.0% | 2023 |
Agder Seed As | Company | 2.0% | 2.0% | 2023 |
| Individual | 1.2% | 1.2% | 2024 | |
Sjøstrand Invest As | Company | 1.2% | 1.2% | 2023 |
| Individual | 1.2% | 1.2% | 2023 | |
| Individual | 1.1% | 1.1% | 2023 | |
| Individual | 1.1% | 1.1% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Edvard Tønnesen | Observer | 0 companies |
| Arne Eivind Andersen | Chief Executive Officer | 0 companies |
| Eline Benneche Gulsrud | Deputy Member | 0 companies |
| Espen Werner Relbo | Board of Directors | 0 companies |
| Sjur Agdestein | Board of Directors | 0 companies |
| Kristine Loland Gumpen | Board of Directors | 0 companies |
| Håkon Levy | Board of Directors | 0 companies |
| Iordanis Serderidis | Chairman | 0 companies |
| Espen Fosse-Storaas | Board of Directors | 0 companies |
| Andreas Karlsen Eskeland | Chairman | 0 companies |
| Damien Louis L Leroy | Board of Directors | 0 companies |