| Revenue | NOK 1,9M | -23% |
| EBITDA | NOK -470K | +66% |
| Net profit | NOK -1,1M | +27% |
| Total assets | NOK 10,3M | -6% |
| Equity | NOK 7,8M | -13% |
| Employees | 7 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 731 | 657 | 1 236 | 269 | 522 | 1 682 | 2 402 | 1 857 |
| Staff expenses | −0 | −738 | −1 129 | −2 369 | −2 964 | −758 | −1 967 | −463 |
| EBITDA | 472 | −1 036 | −441 | −3 551 | −3 749 | 30 | −1 370 | −470 |
| Depreciation & amort. | −0 | −40 | −249 | −404 | −464 | −554 | −729 | −686 |
| EBIT | 472 | −1 077 | −689 | −3 955 | −4 213 | −524 | −2 099 | −1 156 |
| Net financials | 0 | 2 | −8 | 5 | −4 | −1 | 39 | 16 |
| Profit before tax | 472 | −1 075 | −698 | −3 950 | −4 217 | −525 | −2 060 | −1 140 |
| Tax | −0 | −233 | −164 | −877 | −941 | −0 | −0 | −0 |
| Net profit | 364 | −842 | −534 | −3 073 | −3 276 | −384 | −1 566 | −1 140 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 1 426 | 702 | 8 559 | 5 766 | 9 028 | 9 917 | 10 930 | 10 308 |
| Equity | 1 294 | 461 | 7 638 | 4 565 | 7 878 | 7 494 | 8 924 | 7 784 |
| Long-term debt | 0 | 0 | 0 | 0 | 538 | 1 071 | 1 126 | 1 317 |
| Short-term debt | 132 | 240 | 543 | 739 | 612 | 1 353 | 879 | 1 207 |
| Total debt | 132 | 240 | 543 | 739 | 1 150 | 2 423 | 2 006 | 2 524 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FV Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
FV Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2026 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Disruptive Holding As | Company | 40.2% | 40.2% | 2024 |
| Individual | 13.4% | 13.4% | 2024 | |
Østfold Follo Nyskapingsfond As | Company | 11.4% | 11.4% | 2024 |
Møsbu As | Company | 8.9% | 8.9% | 2024 |
Startuplab Founders Fund Iii As | Company | 5.3% | 5.3% | 2024 |
Grindøy As | Company | 4.8% | 4.8% | 2024 |
Hso Grindøy As | Company | 4.3% | 4.3% | 2024 |
Tw Capital As | Company | 3.0% | 3.0% | 2024 |
Krokus Invest As | Company | 1.4% | 1.4% | 2024 |
Grotmol Solutions As | Company | 1.3% | 1.3% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Fredrik Vereide Vangsal | Chief Executive Officer | 0 companies |
| Fredrik Vangsal | Chief Executive Officer | 0 companies |
| Fredrik Nerol Kleven | Board of Directors | 0 companies |
| Christina Cecilie Hendrika Westerveld Haug | Chairman | 0 companies |
| Simen Hesleskaug | Board of Directors | 0 companies |
| Pål Einar Bjerring Berntsen | Chairman | 0 companies |
| Jens Christian Knudsen | Board of Directors | 0 companies |
| Arve Føyen | Chairman | 0 companies |