| Revenue | NOK 168K | — |
| EBITDA | NOK -61,5M | +12% |
| Net profit | NOK -86,5M | +1% |
| Total assets | NOK 168,9M | -22% |
| Equity | NOK -532K | -101% |
| Employees | 26 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 54 | 96 | 5 | 91 | 142 | 756 | 0 | 0 | 168 |
| Staff expenses | −451 | −669 | −748 | −2 437 | −8 166 | −30 446 | −44 307 | −22 780 | −15 618 |
| EBITDA | −591 | −1 580 | −1 290 | −6 217 | −25 530 | −80 500 | −85 995 | −69 576 | −61 534 |
| Depreciation & amort. | −0 | −67 | −296 | −488 | −1 044 | −5 857 | −8 275 | −11 957 | −11 906 |
| EBIT | −591 | −1 648 | −1 586 | −6 705 | −26 574 | −86 357 | −94 270 | −81 533 | −73 440 |
| Net financials | −2 | −16 | −17 | −144 | −181 | −2 351 | −6 504 | −5 501 | −13 077 |
| Profit before tax | −594 | −1 664 | −1 603 | −6 849 | −26 755 | −88 709 | −100 775 | −87 035 | −86 516 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | −594 | −1 664 | −1 603 | −6 849 | −26 755 | −88 709 | −100 775 | −87 035 | −86 516 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 741 | 3 697 | 9 060 | 26 686 | 175 443 | 179 236 | 175 075 | 217 771 | 168 923 |
| Equity | 10 | 638 | 8 107 | 24 339 | 148 371 | 60 712 | 112 232 | 71 627 | −532 |
| Long-term debt | 0 | 0 | 0 | 0 | 11 000 | 10 625 | 29 500 | 81 000 | 126 833 |
| Short-term debt | 731 | 3 059 | 952 | 2 347 | 16 072 | 107 899 | 33 343 | 65 143 | 42 622 |
| Total debt | 731 | 3 059 | 952 | 2 347 | 27 072 | 118 524 | 62 843 | 146 143 | 169 455 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TN Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
SK Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Equinor Ventures As | Company | 20.8% | 20.8% | 2024 |
Jersk Invest As | Company | 10.2% | 10.2% | 2024 |
Futurum Utvikling As | Company | 9.6% | 9.6% | 2024 |
Investore Finans As | Company | 7.6% | 7.6% | 2024 |
Dsd Investering As | Company | 6.3% | 6.3% | 2024 |
To Holding As | Company | 6.0% | 6.0% | 2024 |
Østfold Energi As | Company | 5.2% | 5.2% | 2024 |
Stokkamyrveien 30 As | Company | 5.2% | 5.2% | 2024 |
Messmer Invest As | Company | 3.8% | 3.8% | 2024 |
Must Invest As | Company | 2.7% | 2.7% | 2024 |
Arendals Fossekompani Asa | Company | 2.7% | 2.7% | 2024 |
Cb Invest As | Company | 2.7% | 2.7% | 2024 |
Helgø Forvaltning As | Company | 2.5% | 2.5% | 2024 |
Jakob Hatteland Holding As | Company | 1.9% | 1.9% | 2024 |
Startup Fabrikk Ou | Company | 1.1% | 1.1% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Tove Nilsen Ljungquist | Chief Executive Officer | 0 companies |
| Svein Kvernstuen | Chief Executive Officer | 0 companies |
| Helge Aasen | Board of Directors | 0 companies |
| Morten Henriksen | Board of Directors | 0 companies |
| Arild Austigard | Board of Directors | 0 companies |
| Martin Fledsberg Vatne | Board of Directors | 0 companies |
| Gro Gauthun Kielland | Chairman | 0 companies |
| Fredrick Støa | Board of Directors | 0 companies |
| Tore Gjedebo | Board of Directors | 0 companies |
| John Rune Vestskogen Berg | Board of Directors | 0 companies |