| Revenue | NOK 4,3M | +120% |
| EBITDA | NOK -190K | +88% |
| Net profit | NOK -16M | -184% |
| Total assets | NOK 89,3M | -11% |
| Equity | NOK 37,2M | -30% |
| Employees | 1 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 980 | 1 822 | 2 725 | 2 647 | 2 182 | 1 935 | 4 252 |
| Staff expenses | −0 | −0 | −786 | −1 805 | −2 107 | −1 798 | −2 066 | −2 179 | −3 360 |
| EBITDA | −18 | −82 | −95 | −1 084 | −163 | −56 | −631 | −1 532 | −190 |
| Depreciation & amort. | −0 | −0 | −0 | −5 | −60 | −180 | −211 | −273 | −167 |
| EBIT | −18 | −82 | −95 | −1 089 | −223 | −236 | −842 | −1 806 | −358 |
| Net financials | 0 | 640 | 2 048 | 11 786 | 1 791 | 26 783 | −8 091 | 20 311 | −16 563 |
| Profit before tax | −18 | 558 | 1 954 | 10 697 | 1 569 | 26 546 | −8 933 | 18 505 | −16 921 |
| Tax | −4 | −19 | −13 | −190 | 156 | 277 | −53 | −643 | −883 |
| Net profit | −13 | 577 | 1 967 | 10 887 | 1 412 | 26 269 | −8 880 | 19 148 | −16 038 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 486 | 808 | 18 206 | 39 170 | 30 227 | 134 737 | 90 781 | 100 153 | 89 280 |
| Equity | 31 | 184 | 6 954 | 23 618 | 23 255 | 63 502 | 54 622 | 53 244 | 37 206 |
| Long-term debt | 0 | 0 | 0 | 4 475 | 4 249 | 3 204 | 1 684 | 12 621 | 29 499 |
| Short-term debt | 455 | 624 | 11 252 | 11 076 | 2 723 | 68 031 | 34 475 | 34 288 | 22 575 |
| Total debt | 455 | 624 | 11 252 | 15 552 | 6 972 | 71 235 | 36 159 | 46 909 | 52 074 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OR Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Pancom As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Ole-Andre Risnes | Chief Executive Officer | 0 companies |
| Frederic Kristoffersen | Chairman | 0 companies |
| Tobias Amundsen | Board of Directors | 0 companies |
| Per Anders Evensen | Board of Directors | 0 companies |