| Revenue | NOK 13,4M | +50% |
| EBITDA | NOK -8,1M | +49% |
| Net profit | NOK -15,7M | +66% |
| Total assets | NOK 62,1M | +7% |
| Equity | NOK 26,4M | -29% |
| Employees | 5 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 14 | 13 | 2 763 | 5 799 | 6 091 | 5 314 | 7 854 | 8 932 | 13 436 |
| Staff expenses | −0 | −0 | −1 454 | −5 256 | −5 783 | −7 527 | −9 793 | −14 801 | −12 260 |
| EBITDA | 0 | 13 | −128 | −4 626 | −3 198 | −7 558 | −15 485 | −15 880 | −8 134 |
| Depreciation & amort. | −0 | −0 | −470 | −1 914 | −1 982 | −3 225 | −5 728 | −7 856 | −9 409 |
| EBIT | 0 | 13 | −598 | −6 540 | −5 180 | −10 783 | −21 213 | −23 736 | −17 543 |
| Net financials | 0 | −7 | −8 | −201 | −775 | 1 297 | −744 | −22 668 | 1 849 |
| Profit before tax | 0 | 6 | −606 | −6 741 | −5 955 | −9 486 | −21 957 | −46 403 | −15 694 |
| Tax | 0 | 1 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | 0 | 5 | −606 | −6 741 | −5 955 | −9 486 | −21 957 | −46 403 | −15 694 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 120 | 5 150 | 6 160 | 11 192 | 34 310 | 44 633 | 65 592 | 58 040 | 62 085 |
| Equity | 84 | 2 770 | 2 164 | 203 | 23 272 | 28 756 | 49 230 | 37 307 | 26 390 |
| Long-term debt | 36 | 2 000 | 2 000 | 9 000 | 8 750 | 12 833 | 11 417 | 15 083 | 11 532 |
| Short-term debt | 0 | −389 | 1 996 | 1 989 | 2 288 | 3 044 | 4 945 | 5 650 | 24 163 |
| Total debt | 36 | 1 611 | 3 996 | 10 989 | 11 038 | 15 878 | 16 362 | 20 733 | 35 695 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ØS Deputy Member | Deputy Member | 2022 | — | — |
JT Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
TB Deputy Member | Deputy Member | 2022 | — | — |
FB Deputy Member | Deputy Member | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2025 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Investinor Indirekte Ii As | Company | 27.5% | 27.5% | 2024 |
Idekapital Fund 1 As | Company | 22.9% | 22.9% | 2024 |
Skagerak Capital As | Company | 8.4% | 8.4% | 2022 |
Skagerak Capital Iii As | Company | 7.9% | 7.9% | 2024 |
Aidiom 4 As | Company | 6.2% | 6.2% | 2024 |
Evolution 2 Ltd | Company | 5.1% | 5.1% | 2024 |
Levi Invest As | Company | 3.6% | 3.6% | 2024 |
Jt Grindheim Invest As | Company | 3.5% | 3.5% | 2024 |
Pensjonskassen For Helseforetakene I Hovedstadsområdet | Company | 2.6% | 2.6% | 2024 |
Oxer Kapital As | Company | 2.6% | 2.6% | 2024 |
Nh Kapital As | Company | 1.6% | 1.6% | 2024 |
Ingvaldstad Utvikling As | Company | 1.5% | 1.5% | 2024 |
Flebugården As | Company | 1.2% | 1.2% | 2024 |
Trollsletta As | Company | 1.0% | 1.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Øistein Sonstad | Deputy Member | 0 companies |
| Jan Tore Grindheim | Chief Executive Officer | 0 companies |
| Terje Berg-Utby | Deputy Member | 0 companies |
| Frida Braadland Rustøen | Deputy Member | 0 companies |
| Geoffrey John Finlay | Chairman | 0 companies |
| Robert Hugh Binns | Board of Directors | 0 companies |
| Jon Øyvind Eriksen | Board of Directors | 0 companies |
| Pål Sommer Breiland | Board of Directors | 0 companies |
| Adam John Witherow Brown | Chairman | 0 companies |
| Kristian Øvsthus | Chairman | 0 companies |
| Roald Brekkhus | Board of Directors | 0 companies |
| Ingvald Grindheim | Board of Directors | 0 companies |
| Michael James Audis | Board of Directors | 0 companies |
| Andre Berg Edvardsen | Board of Directors | 0 companies |