| Revenue | NOK 12,8M | -8% |
| EBITDA | NOK 104K | +127% |
| Net profit | NOK -171K | +73% |
| Total assets | NOK 2,2M | -34% |
| Equity | NOK 353K | -33% |
| Employees | 5 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 314 | 1 049 | 3 476 | 4 035 | 7 308 | 9 525 | 13 203 | 13 959 | 12 796 |
| Staff expenses | −233 | −629 | −668 | −1 207 | −1 474 | −1 690 | −2 072 | −1 962 | −1 977 |
| EBITDA | −761 | −1 308 | −1 392 | −951 | 11 | 689 | −474 | −381 | 104 |
| Depreciation & amort. | −0 | −3 | −38 | −55 | −51 | −49 | −118 | −123 | −150 |
| EBIT | −761 | −1 311 | −1 430 | −1 006 | −40 | 640 | −592 | −503 | −46 |
| Net financials | −1 | 0 | −7 | −2 | −36 | −74 | −73 | −128 | −124 |
| Profit before tax | −762 | −1 311 | −1 437 | −1 007 | −75 | 566 | −665 | −632 | −171 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | −762 | −1 311 | −1 437 | −1 007 | −75 | 566 | −665 | −632 | −171 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 499 | 2 000 | 1 677 | 1 124 | 1 973 | 2 220 | 2 212 | 3 376 | 2 233 |
| Equity | 174 | 332 | −103 | −1 110 | −81 | 485 | −180 | 524 | 353 |
| Long-term debt | 0 | 1 493 | 1 500 | 1 900 | 1 500 | 1 200 | 960 | 760 | 600 |
| Short-term debt | 325 | 175 | 280 | 334 | 554 | 536 | 1 433 | 2 093 | 1 280 |
| Total debt | 325 | 1 668 | 1 780 | 2 234 | 2 054 | 1 736 | 2 393 | 2 853 | 1 880 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IR Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
KB Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
PB | Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Svalestup As | Company | 23.9% | 23.9% | 2024 |
| Individual | 20.0% | 20.0% | 2024 | |
| Individual | 18.0% | 18.0% | 2024 | |
Porsbro Ab | Company | 11.4% | 11.4% | 2024 |
Nai As | Company | 8.7% | 8.7% | 2024 |
| Individual | 5.0% | 5.0% | 2022 | |
Odena As | Company | 4.2% | 4.2% | 2024 |
Detwee As | Company | 2.8% | 2.8% | 2024 |
| Individual | 1.8% | 1.8% | 2024 | |
Ms Invest As | Company | 1.2% | 1.2% | 2024 |
| Individual | 1.1% | 1.1% | 2024 | |
Matt Holding As | Company | 1.1% | 1.1% | 2024 |
| Individual | 1.1% | 1.1% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Ian Robert Skattum | Chief Executive Officer | 0 companies |
| Kristian Bye | Chief Executive Officer | 0 companies |
| Anita Jenbergsen | Board of Directors | 0 companies |
| Pål Bruu | Board of Directors | 0 companies |