| Revenue | NOK 400,9M | +0% |
| EBITDA | NOK 17,2M | -46% |
| Net profit | NOK -83M | -443% |
| Total assets | NOK 665,5M | +57% |
| Equity | NOK 204,3M | +148% |
| Employees | 51 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 210 260 | 231 777 | 233 064 | 279 739 | 308 057 | 347 346 | 402 803 | 400 852 |
| Staff expenses | −0 | −94 392 | −91 548 | −102 483 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | 0 | 18 866 | 27 232 | −5 133 | 32 913 | 3 765 | −6 865 | 31 636 | 17 222 |
| Depreciation & amort. | −0 | −16 193 | −9 602 | −8 916 | −10 521 | −20 303 | −28 538 | −39 236 | −55 325 |
| EBIT | 0 | 2 673 | 17 630 | −14 049 | 22 392 | −16 538 | −35 403 | −7 600 | −38 103 |
| Net financials | 0 | −1 970 | −1 531 | 17 142 | 5 330 | −1 948 | −8 134 | −14 873 | −44 944 |
| Profit before tax | 0 | 703 | 16 099 | 3 093 | 27 722 | −18 486 | −43 537 | −22 473 | −83 047 |
| Tax | −0 | 821 | 3 058 | −4 161 | 4 076 | −0 | −0 | −0 | −0 |
| Net profit | 0 | −118 | 13 041 | 7 254 | 23 645 | −14 713 | −34 652 | −15 306 | −83 047 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 30 | 209 074 | 217 924 | 225 099 | 300 904 | 327 394 | 356 508 | 422 844 | 665 476 |
| Equity | 30 | 77 580 | 74 620 | 81 864 | 105 510 | 91 967 | 97 652 | 82 344 | 204 274 |
| Long-term debt | 0 | 7 138 | 6 049 | 6 133 | 8 755 | 28 238 | 68 490 | 184 005 | 247 534 |
| Short-term debt | 0 | 124 356 | 137 256 | 137 101 | 186 639 | 207 189 | 190 365 | 156 495 | 213 668 |
| Total debt | 0 | 131 494 | 143 305 | 143 234 | 195 394 | 235 427 | 258 856 | 340 500 | 461 202 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FC Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
BA Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Jigsaw Bidco As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Frederic Corentin Laziou | Chief Executive Officer | 0 companies |
| Børge Astrup | Chief Executive Officer | 0 companies |
| Peter Boris Spasov | Board of Directors | 0 companies |
| Elin Maria Filipp | Board of Directors | 0 companies |
| Nigel Richard Clifford | Board of Directors | 0 companies |
| Anzhela Sakharova | Board of Directors | 0 companies |
| Nicola Claire Aston | Board of Directors | 0 companies |
| Paal Kongshaug | Board of Directors | 0 companies |
| Michael Edward Wilkinson | Chairman | 0 companies |