| Revenue | NOK 2,6M | -35% |
| EBITDA | NOK -1,4M | -35% |
| Net profit | NOK -5,2M | +2% |
| Total assets | NOK 12,1M | +37% |
| Equity | NOK 6,8M | +176% |
| Employees | 5 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 95 | 125 | 1 126 | 2 566 | 3 726 | 3 970 | 2 587 |
| Staff expenses | −555 | −2 435 | −1 860 | −2 903 | −4 801 | −4 935 | −3 314 | −2 211 |
| EBITDA | −887 | −2 744 | −2 548 | −2 769 | −3 964 | −5 031 | −1 042 | −1 411 |
| Depreciation & amort. | −0 | −67 | −420 | −1 420 | −2 268 | −3 331 | −3 830 | −3 511 |
| EBIT | −887 | −2 811 | −2 969 | −4 190 | −6 232 | −8 362 | −4 872 | −4 922 |
| Net financials | −8 | −452 | −6 | 7 | 6 | −163 | −412 | −268 |
| Profit before tax | −895 | −3 263 | −2 974 | −4 183 | −6 227 | −8 525 | −5 284 | −5 190 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | −895 | −3 263 | −2 974 | −4 183 | −6 227 | −8 525 | −5 284 | −5 190 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 4 869 | 3 903 | 8 125 | 11 499 | 20 914 | 14 402 | 8 825 | 12 110 |
| Equity | −335 | 3 435 | 5 618 | 4 262 | 10 487 | 1 749 | 2 463 | 6 785 |
| Long-term debt | 5 000 | 0 | 1 500 | 5 589 | 7 889 | 8 332 | 4 259 | 3 133 |
| Short-term debt | 205 | 468 | 1 007 | 1 648 | 2 538 | 4 322 | 2 103 | 2 192 |
| Total debt | 5 205 | 468 | 2 507 | 7 238 | 10 426 | 12 654 | 6 362 | 5 325 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KH Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
AN Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
CP Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Valuegarden As | Company | 43.8% | 43.8% | 2023 |
Kerian As | Company | 9.8% | 9.8% | 2023 |
Koff Holding As | Company | 4.6% | 4.6% | 2023 |
Ownersroom As | Company | 3.6% | 3.6% | 2023 |
Brainstuff As | Company | 2.6% | 2.6% | 2023 |
Custo As | Company | 2.6% | 2.6% | 2023 |
| Individual | 2.5% | 2.5% | 2023 | |
Vørner Invest As | Company | 2.3% | 2.3% | 2023 |
Cutehacks As | Company | 1.9% | 1.9% | 2023 |
Agder Hotell Eiendom As | Company | 1.8% | 1.8% | 2023 |
Sparse As | Company | 1.7% | 1.7% | 2023 |
Ocular As | Company | 1.6% | 1.6% | 2023 |
Steelbird As | Company | 1.5% | 1.5% | 2023 |
Terracotta Boson As | Company | 1.2% | 1.2% | 2023 |
Ortus Invest As | Company | 1.1% | 1.1% | 2023 |
Transaction Services As | Company | 1.1% | 1.1% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Knut Halvor Stålen | Chief Executive Officer | 0 companies |
| Alexander Nicolai Askevold Storkaas | Chief Executive Officer | 0 companies |
| Christian Petersen | Chief Executive Officer | 0 companies |
| Brita Eilertsen | Board of Directors | 0 companies |
| Ståle Løvbukten | Chairman | 0 companies |
| Andreas Gulliksen | Board of Directors | 0 companies |
| Morten André Codex Høyseth | Board of Directors | 0 companies |
| Anne Ella Hovi Worsøe | Board of Directors | 0 companies |