| Revenue | NOK 10,7M | +29% |
| EBITDA | NOK -9,4M | -24% |
| Net profit | NOK -4,3M | +85% |
| Total assets | NOK 184,8M | +10% |
| Equity | NOK 130M | -3% |
| Employees | 5 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 0 | 0 | 508 | 1 359 | 3 213 | 8 306 | 10 692 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −1 754 | −6 259 | −8 585 | −12 098 |
| EBITDA | 0 | −99 | −593 | −930 | −83 | −3 354 | −16 393 | −7 553 | −9 373 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | 0 | −99 | −593 | −930 | −83 | −3 354 | −16 393 | −7 553 | −9 373 |
| Net financials | −193 | −1 142 | −1 298 | −1 377 | 6 500 | −1 179 | −4 282 | −21 609 | 5 080 |
| Profit before tax | −193 | −1 241 | −1 891 | −2 308 | 6 417 | −4 533 | −20 675 | −29 162 | −4 293 |
| Tax | −48 | 48 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | −144 | −1 289 | −1 891 | −2 308 | 6 417 | −4 533 | −20 675 | −29 162 | −4 293 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 58 427 | 57 814 | 57 789 | 51 283 | 88 776 | 72 582 | 140 589 | 168 171 | 184 815 |
| Equity | 28 386 | 27 082 | 25 190 | 1 917 | 8 334 | 3 801 | −16 874 | 134 272 | 129 979 |
| Long-term debt | 30 000 | 30 700 | 31 893 | 25 862 | 38 071 | 58 491 | 6 475 | 0 | 0 |
| Short-term debt | 42 | 33 | 706 | 23 504 | 42 371 | 10 290 | 41 376 | 33 067 | 54 837 |
| Total debt | 30 042 | 30 732 | 32 598 | 49 366 | 80 442 | 68 781 | 157 464 | 33 899 | 54 837 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LF Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
PM Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Farvatn Private Equity As | Company | 91.0% | 91.0% | 2024 |
Lfb Invest As | Company | 2.3% | 2.3% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Fredrik Bakke | Chief Executive Officer | 0 companies |
| Petter Mangelrød | Chief Executive Officer | 0 companies |
| Bjørnar Hernes Misund | Board of Directors | 0 companies |
| Tore Hopen | Chairman | 0 companies |
| Øyvind Holth Thoresen | Board of Directors | 0 companies |
| Oluf Ulseth | Chairman | 0 companies |
| Morten Karleng | Board of Directors | 0 companies |
| Ragnhild Apeland Katteland | Board of Directors | 0 companies |