| Revenue | NOK 2,4M | -18% |
| EBITDA | NOK -140K | +97% |
| Net profit | NOK -1M | +80% |
| Total assets | NOK 4,3M | -25% |
| Equity | NOK -1,1M | -64% |
| Employees | 5 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 40 | 131 | 25 | 29 | 4 696 | 4 200 | 4 589 | 2 920 | 2 392 |
| Staff expenses | −0 | −17 | −309 | −324 | −1 631 | −2 950 | −4 824 | −2 987 | −833 |
| EBITDA | −14 | −324 | −218 | −358 | 753 | −2 485 | −6 006 | −4 385 | −140 |
| Depreciation & amort. | −0 | −57 | −134 | −185 | −185 | −194 | −557 | −668 | −668 |
| EBIT | −14 | −380 | −352 | −543 | 568 | −2 679 | −6 562 | −5 053 | −808 |
| Net financials | 0 | −5 | −3 | −12 | −43 | −51 | −130 | −178 | −215 |
| Profit before tax | −14 | −386 | −355 | −555 | 526 | −2 730 | −6 692 | −5 231 | −1 023 |
| Tax | −0 | −0 | −0 | −0 | −0 | −600 | −610 | −0 | −0 |
| Net profit | −14 | −386 | −355 | −555 | 526 | −2 131 | −6 082 | −5 231 | −1 023 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 41 | 876 | 1 746 | 1 957 | 2 668 | 8 916 | 7 618 | 5 702 | 4 257 |
| Equity | 27 | 96 | 202 | 285 | 810 | 6 680 | 3 100 | −665 | −1 087 |
| Long-term debt | 0 | 537 | 1 403 | 1 468 | 550 | 700 | 3 000 | 2 623 | 2 403 |
| Short-term debt | 14 | 242 | 141 | 204 | 1 307 | 1 536 | 1 518 | 3 744 | 2 942 |
| Total debt | 14 | 779 | 1 544 | 1 672 | 1 857 | 2 236 | 4 518 | 6 367 | 5 344 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SE Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
UR Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2020 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Ulf Rasmussen Consulting As | Company | 24.1% | 24.1% | 2024 |
Egk Invest As | Company | 22.8% | 22.8% | 2024 |
Auris As | Company | 19.5% | 19.5% | 2024 |
Lo Invest As | Company | 13.8% | 13.8% | 2024 |
Aron James Kinder | Company | 8.0% | 8.0% | 2024 |
| Individual | 8.0% | 8.0% | 2022 | |
Finanslink As | Company | 4.5% | 4.5% | 2024 |
| Individual | 1.7% | 1.7% | 2024 | |
| Individual | 1.6% | 1.6% | 2024 | |
| Individual | 1.5% | 1.5% | 2024 | |
| Individual | 1.5% | 1.5% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Stig Elsfjordstrand | Chief Executive Officer | 0 companies |
| Ulf Rasmussen | Chief Executive Officer | 0 companies |
| Ole-Erik Falch Stokke | Board of Directors | 0 companies |
| Eirik Grothen Kristiansen | Board of Directors | 0 companies |
| Herman Helgesen Austgulen | Board of Directors | 0 companies |
| Laila Kristin Skram Stokke | Board of Directors | 0 companies |
| Freddy Male Strømsvåg | Chairman | 0 companies |
| Leif Ottesen | Chairman | 0 companies |
| Torkel Hope | Board of Directors | 0 companies |