| Revenue | NOK 19,1M | -64% |
| EBITDA | NOK -4,1M | -52220% |
| Net profit | NOK -4,8M | -1179% |
| Total assets | NOK 27,1M | -23% |
| Equity | NOK 540K | -97% |
| Employees | 6 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 537 | 5 947 | 8 321 | 16 219 | 18 137 | 35 449 | 51 711 | 53 809 | 19 142 |
| Staff expenses | −333 | −1 070 | −1 660 | −1 963 | −4 624 | −7 384 | −8 840 | −8 944 | −6 191 |
| EBITDA | −300 | 223 | −193 | 1 495 | 1 101 | 3 452 | 2 171 | 8 | −4 139 |
| Depreciation & amort. | −0 | −0 | −0 | −48 | −336 | −350 | −387 | −364 | −315 |
| EBIT | −300 | 223 | −193 | 1 447 | 766 | 3 102 | 1 785 | −356 | −4 454 |
| Net financials | −61 | −126 | −121 | −203 | −526 | −592 | −478 | −119 | −541 |
| Profit before tax | −360 | 98 | −313 | 1 244 | 240 | 2 510 | 1 307 | −475 | −4 995 |
| Tax | −0 | −0 | −0 | 147 | 56 | 552 | 297 | −99 | −188 |
| Net profit | −360 | 98 | −313 | 1 097 | 184 | 1 958 | 1 010 | −376 | −4 807 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3 284 | 3 266 | 4 043 | 13 230 | 13 904 | 36 404 | 36 243 | 35 072 | 27 100 |
| Equity | −210 | −112 | −426 | 671 | 1 605 | 14 812 | 15 822 | 15 446 | 540 |
| Long-term debt | 350 | 850 | 1 175 | 9 497 | 10 137 | 11 893 | 13 267 | 10 275 | 17 678 |
| Short-term debt | 3 145 | 2 529 | 3 294 | 3 062 | 2 162 | 9 699 | 7 155 | 9 351 | 8 882 |
| Total debt | 3 495 | 3 379 | 4 469 | 12 559 | 12 299 | 21 592 | 20 422 | 19 626 | 26 560 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FJ Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
TS Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Fortrose Holding As | Company | 38.7% | 38.7% | 2024 |
Corpo As | Company | 33.5% | 33.5% | 2024 |
Vanghaugen Holding As | Company | 27.8% | 27.8% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Freddie Jomar Hauge | Chief Executive Officer | 0 companies |
| Torgeir Solberg | Chief Executive Officer | 0 companies |
| Mai-Britt Thorsrud Jansen | Board of Directors | 0 companies |
| Heidi Dahl Muggerud | Board of Directors | 0 companies |
| Inge Falck Olsen | Chairman | 0 companies |