| Revenue | NOK 4,1M | -32% |
| EBITDA | NOK 49K | +118% |
| Net profit | NOK -154K | +55% |
| Total assets | NOK 2,8M | +6% |
| Equity | NOK 1,7M | +11% |
| Employees | 5 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 455 | 3 802 | 1 957 | 2 361 | 685 | 5 668 | 10 008 | 6 052 | 4 136 |
| Staff expenses | −49 | −772 | −1 664 | −1 482 | 9 | −385 | −800 | −940 | −839 |
| EBITDA | −198 | −79 | −3 477 | −324 | −92 | 401 | −469 | −267 | 49 |
| Depreciation & amort. | −0 | −441 | −441 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | −198 | −520 | −3 917 | −324 | −92 | 401 | −469 | −267 | 49 |
| Net financials | −5 | −16 | −67 | −48 | −83 | −91 | −322 | −169 | −241 |
| Profit before tax | −203 | −536 | −3 984 | −372 | −174 | 310 | −791 | −436 | −192 |
| Tax | −47 | −226 | −983 | −118 | −38 | 68 | −177 | −95 | −38 |
| Net profit | −156 | −310 | −3 001 | −254 | −137 | 242 | −614 | −341 | −154 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 891 | 3 201 | 4 971 | 4 285 | 3 121 | 3 747 | 3 126 | 2 646 | 2 808 |
| Equity | −132 | 2 228 | 2 527 | 2 270 | 2 133 | 2 494 | 1 880 | 1 539 | 1 710 |
| Long-term debt | 785 | 0 | 1 500 | 1 313 | 938 | 563 | 188 | 0 | 0 |
| Short-term debt | 238 | 651 | 944 | 702 | 50 | 691 | 1 059 | 1 107 | 1 098 |
| Total debt | 1 023 | 973 | 2 444 | 2 015 | 988 | 1 253 | 1 246 | 1 107 | 1 098 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BR Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
NG Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Deputy Chairman | 2023 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Zatacka Holding As | Company | 26.6% | 26.6% | 2024 |
Egw Holding As | Company | 26.6% | 26.6% | 2024 |
V.W. Invest As | Company | 8.0% | 8.0% | 2024 |
Ophrys Invest As | Company | 4.0% | 4.0% | 2024 |
Wiski Capital As | Company | 2.9% | 2.9% | 2024 |
| Individual | 2.9% | 2.9% | 2024 | |
Skjerstad.Net As | Company | 2.6% | 2.6% | 2024 |
Likelihood As | Company | 2.5% | 2.5% | 2024 |
Meierikvartalet As | Company | 2.4% | 2.4% | 2024 |
Peak Invest As | Company | 2.4% | 2.4% | 2024 |
Nhack Acceleration I As | Company | 2.4% | 2.4% | 2024 |
| Individual | 2.3% | 2.3% | 2024 | |
Fikra Invest As | Company | 2.0% | 2.0% | 2024 |
Fairview As | Company | 1.6% | 1.6% | 2024 |
Great Minds As | Company | 1.5% | 1.5% | 2024 |
Trk Group As | Company | 1.3% | 1.3% | 2024 |
| Individual | 1.2% | 1.2% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Birger Rahal Lamnaouar Belboe | Chief Executive Officer | 0 companies |
| Nikolai Geert Vinders | Chief Executive Officer | 0 companies |
| Harald Løvland Manheim | Deputy Chairman | 0 companies |
| Eirik Gartland Wahlstrøm | Chairman | 0 companies |
| Vilde Wettergreen | Board of Directors | 0 companies |
| Tronn Åskar Skjerstad | Board of Directors | 0 companies |