| Revenue | NOK 6,2M | -47% |
| EBITDA | NOK -18,3M | -21% |
| Net profit | NOK -19,8M | -7% |
| Total assets | NOK 78,9M | +16% |
| Equity | NOK 30,2M | +34% |
| Employees | 10 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4 476 | 15 376 | 4 796 | 1 178 | 119 | 147 | 2 728 | 11 866 | 6 248 |
| Staff expenses | −700 | −3 021 | −1 374 | −2 387 | −1 516 | −2 476 | −5 027 | −8 075 | −11 753 |
| EBITDA | −334 | −5 083 | −2 199 | −3 269 | 108 | −2 403 | −10 552 | −15 090 | −18 286 |
| Depreciation & amort. | −25 | −108 | −1 172 | −954 | −954 | −954 | −946 | −1 000 | −1 019 |
| EBIT | −359 | −5 191 | −3 371 | −4 223 | −845 | −3 357 | −11 498 | −16 091 | −19 305 |
| Net financials | −72 | −646 | −774 | −1 002 | −2 242 | −802 | −1 431 | −2 381 | −529 |
| Profit before tax | −431 | −5 837 | −4 145 | −5 225 | −3 087 | −4 159 | −12 929 | −18 471 | −19 834 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | −431 | −5 837 | −4 145 | −5 225 | −3 087 | −4 159 | −12 929 | −18 471 | −19 834 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 21 767 | 21 560 | 39 970 | 36 697 | 47 052 | 66 017 | 56 615 | 67 779 | 78 851 |
| Equity | −399 | 6 350 | 15 004 | 9 779 | 27 077 | 32 918 | 19 989 | 22 518 | 30 163 |
| Long-term debt | 9 188 | 9 576 | 12 053 | 17 641 | 6 075 | 14 441 | 31 767 | 34 803 | 27 387 |
| Short-term debt | 12 978 | 5 238 | 9 912 | 4 787 | 8 200 | 5 823 | 4 859 | 10 459 | 21 302 |
| Total debt | 22 167 | 14 815 | 21 965 | 22 428 | 14 276 | 20 264 | 36 626 | 45 262 | 48 688 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SV Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
ML Deputy Member | Deputy Member | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2019 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Los Gruppen As | Company | 50.0% | 50.0% | 2024 |
Westcon Invest As | Company | 50.0% | 50.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Stefano Vittor | Chief Executive Officer | 0 companies |
| Martin Lønning | Deputy Member | 0 companies |
| Noralf Matre | Chairman | 0 companies |
| Jakob Særsten | Board of Directors | 0 companies |
| Øystein Matre | Board of Directors | 0 companies |
| Per Oddmund Særsten | Board of Directors | 0 companies |
| Steinar Matre | Board of Directors | 0 companies |
| Arne Mæland | Chairman | 0 companies |
| Terje Arnesen | Chairman | 0 companies |