| Revenue | NOK 17,6M | +35% |
| EBITDA | NOK -2,1M | -404% |
| Net profit | NOK -2,4M | -237% |
| Total assets | NOK 2,3M | -44% |
| Equity | NOK -1,8M | -439% |
| Employees | 8 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 4 292 | 7 059 | 9 888 | 8 931 | 8 905 | 13 076 | 13 008 | 17 603 |
| Staff expenses | −884 | −1 466 | −2 036 | −1 576 | −2 497 | −2 443 | −4 636 | −5 771 |
| EBITDA | 302 | 212 | 385 | 416 | 19 | 339 | −409 | −2 058 |
| Depreciation & amort. | −0 | −97 | −131 | −132 | −200 | −191 | −249 | −199 |
| EBIT | 302 | 116 | 254 | 284 | −181 | 148 | −658 | −2 258 |
| Net financials | 0 | −8 | −25 | −24 | −19 | −70 | −44 | −112 |
| Profit before tax | 302 | 107 | 229 | 261 | −200 | 78 | −702 | −2 370 |
| Tax | 72 | 25 | 53 | 60 | −25 | −0 | −0 | −0 |
| Net profit | 229 | 83 | 177 | 200 | −175 | 78 | −702 | −2 370 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 708 | 1 631 | 1 810 | 5 195 | 2 443 | 2 769 | 4 083 | 2 273 |
| Equity | 279 | 362 | 339 | 539 | 1 164 | 1 242 | 540 | −1 830 |
| Long-term debt | 1 | 728 | 614 | 490 | 381 | 300 | 320 | 337 |
| Short-term debt | 429 | 541 | 857 | 4 166 | 898 | 1 226 | 3 223 | 3 766 |
| Total debt | 429 | 1 269 | 1 472 | 4 656 | 1 279 | 1 527 | 3 544 | 4 103 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FL Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Big Kahuna Holding As | Company | 59.9% | 59.9% | 2022 |
Tallut As | Company | 40.1% | 40.1% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Lerbak | Chief Executive Officer | 0 companies |
| Trond Johannesen Laeng | Chairman | 0 companies |