| Revenue | NOK 6,7M | +49% |
| EBITDA | NOK 43K | +101% |
| Net profit | NOK -546K | +77% |
| Total assets | NOK 766K | -21% |
| Equity | NOK -3,5M | +52% |
| Employees | 5 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 134 | 240 | 385 | 180 | 240 | 393 | 4 526 | 6 744 |
| Staff expenses | −173 | −95 | −114 | −167 | −180 | −166 | −1 465 | −2 056 |
| EBITDA | −420 | −548 | −76 | −532 | −1 665 | −677 | −3 686 | 43 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | −420 | −548 | −76 | −532 | −1 665 | −677 | −3 686 | 43 |
| Net financials | 0 | 0 | 1 030 | 438 | 1 489 | −27 793 | 1 340 | −589 |
| Profit before tax | −420 | −548 | 954 | −95 | −176 | −28 469 | −2 345 | −546 |
| Tax | −0 | −2 | −0 | −21 | −0 | 60 | −0 | −0 |
| Net profit | −420 | −546 | 954 | −74 | −176 | −28 529 | −2 345 | −546 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 2 804 | 3 718 | 9 435 | 12 777 | 22 514 | 716 | 965 | 766 |
| Equity | 2 578 | 3 432 | 6 494 | 8 254 | 16 369 | −6 659 | −7 350 | −3 508 |
| Long-term debt | 23 | 21 | 21 | 0 | 3 302 | 2 400 | 2 400 | 2 400 |
| Short-term debt | 204 | 265 | 2 920 | 4 523 | 2 843 | 4 975 | 5 916 | 1 874 |
| Total debt | 227 | 286 | 2 940 | 4 523 | 6 144 | 7 375 | 8 316 | 4 274 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GM Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Deputy Chairman | 2022 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Ila Invest As | Company | 20.7% | 20.7% | 2024 |
Smash Care As | Company | 20.1% | 20.1% | 2024 |
Enedex Investments Ltd | Company | 11.1% | 11.1% | 2024 |
| Individual | 6.5% | 6.5% | 2022 | |
| Individual | 6.1% | 6.1% | 2024 | |
| Individual | 5.0% | 5.0% | 2024 | |
Thrive Invest Ltd | Company | 2.9% | 2.9% | 2024 |
| Individual | 2.5% | 2.5% | 2022 | |
| Individual | 2.2% | 2.2% | 2024 | |
Tenk Digitalt As | Company | 1.9% | 1.9% | 2024 |
| Individual | 1.9% | 1.9% | 2024 | |
Jef Invest As | Company | 1.7% | 1.7% | 2024 |
Peter Larsen | Company | 1.6% | 1.6% | 2023 |
Walko Ab Vpopovski | Company | 1.3% | 1.3% | 2024 |
Jev Invest As | Company | 1.2% | 1.2% | 2024 |
Bd4p As | Company | 1.1% | 1.1% | 2024 |
Libras As | Company | 1.1% | 1.1% | 2024 |
Auviohm As | Company | 1.1% | 1.1% | 2024 |
Oroco As | Company | 1.0% | 1.0% | 2024 |
| Individual | 1.0% | 1.0% | 2024 | |
Mimir Analyse Og Rådgivning As | Company | 1.0% | 1.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Gerd Magna Wold | Chief Executive Officer | 0 companies |
| Marianne Vik | Deputy Chairman | 0 companies |
| Pål Erik Christophersen | Board of Directors | 0 companies |
| Inger Egeland-Helgøy | Chairman | 0 companies |
| Jan Sollid Storehaug | Board of Directors | 0 companies |