| Revenue | NOK 1M | -19% |
| EBITDA | NOK 448K | +198% |
| Net profit | NOK 287K | +149% |
| Total assets | NOK 79K | -47% |
| Equity | NOK -3,3M | +8% |
| Employees | 3 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|
| Revenue | 129 | 191 | 305 | 838 | 841 | 1 259 | 1 015 |
| Staff expenses | −0 | −489 | −561 | −951 | −1 339 | −861 | −296 |
| EBITDA | −47 | −673 | −902 | −904 | −937 | −457 | 448 |
| Depreciation & amort. | −0 | −0 | −0 | −3 | −13 | −13 | −10 |
| EBIT | −47 | −673 | −902 | −908 | −950 | −470 | 439 |
| Net financials | 0 | −3 | 0 | −8 | −31 | −111 | −152 |
| Profit before tax | −47 | −675 | −901 | −916 | −981 | −582 | 287 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | −47 | −675 | −901 | −916 | −981 | −582 | 287 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|
| Total assets | 67 | 370 | 510 | 1 196 | 698 | 148 | 79 |
| Equity | −7 | −682 | −1 084 | −1 995 | −2 976 | −3 557 | −3 271 |
| Long-term debt | 0 | 820 | 1 400 | 2 950 | 3 210 | 3 030 | 2 524 |
| Short-term debt | 73 | 232 | 194 | 241 | 464 | 675 | 825 |
| Total debt | 73 | 1 052 | 1 594 | 3 191 | 3 674 | 3 705 | 3 350 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MD Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Dahler Holding As | Company | 57.2% | 57.2% | 2023 |
Worthwhile As | Company | 19.1% | 19.1% | 2023 |
Jkrb As | Company | 9.1% | 9.1% | 2023 |
Thefactory Angels Vi As | Company | 7.6% | 7.6% | 2023 |
Celik Holding As | Company | 4.5% | 4.5% | 2023 |
Sverre Balteskard As | Company | 2.0% | 2.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Dahler Andersen | Chief Executive Officer | 0 companies |
| Eirik Djupvik Smedsrud | Board of Directors | 0 companies |
| Håkon Kalbakk | Chairman | 0 companies |