| Revenue | NOK 8K | -99% |
| EBITDA | NOK -15,5M | -47% |
| Net profit | NOK -15,8M | +28% |
| Total assets | NOK 83,1M | +92% |
| Equity | NOK 56,9M | +149% |
| Employees | 44 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 2 360 | 10 853 | 14 198 | 11 361 | 12 324 | 7 026 | 600 | 8 |
| Staff expenses | −2 179 | −7 234 | −11 497 | −11 680 | −15 881 | −10 843 | −8 655 | −12 140 |
| EBITDA | 130 | 2 809 | 973 | −1 783 | −7 495 | −8 990 | −10 565 | −15 549 |
| Depreciation & amort. | −0 | −26 | −99 | −175 | −86 | −118 | −7 395 | −243 |
| EBIT | 130 | 2 783 | 874 | −1 958 | −7 581 | −9 108 | −17 959 | −15 792 |
| Net financials | −0 | 0 | 2 | 1 663 | −13 | −20 | −124 | 34 |
| Profit before tax | 130 | 2 784 | 876 | −295 | −7 593 | −9 128 | −18 083 | −15 759 |
| Tax | 34 | 645 | 185 | −465 | −1 670 | −2 008 | 3 680 | −0 |
| Net profit | 96 | 2 138 | 691 | 170 | −5 924 | −7 121 | −21 763 | −15 759 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 1 917 | 5 816 | 8 567 | 10 304 | 28 360 | 21 992 | 43 208 | 83 083 |
| Equity | 1 123 | 3 261 | 5 048 | 4 595 | 24 368 | 17 449 | 22 855 | 56 868 |
| Long-term debt | 0 | 3 | 0 | 3 000 | 0 | 0 | 10 131 | 7 036 |
| Short-term debt | 794 | 2 551 | 3 519 | 2 709 | 3 992 | 4 543 | 7 127 | 11 334 |
| Total debt | 794 | 2 554 | 3 519 | 5 709 | 3 992 | 4 543 | 17 258 | 18 370 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OW Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AR | Board of Directors | 2021 | — | — |
| Chairman | 2023 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Kernel As | Company | 78.7% | 78.7% | 2024 |
Deepinsight As | Company | 6.2% | 6.2% | 2024 |
Big Hold As | Company | 6.0% | 6.0% | 2024 |
Hignett As | Company | 2.8% | 2.8% | 2024 |
| Individual | 1.4% | 1.4% | 2024 | |
Chawla Invest As | Company | 1.4% | 1.4% | 2024 |
| Individual | 1.1% | 1.1% | 2022 | |
Mauna Kea As | Company | 1.1% | 1.1% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Olav Willumsen Haugå | Chief Executive Officer | 0 companies |
| Arve Ree | Board of Directors | 0 companies |
| Thomas Smedsrud | Chairman | 0 companies |
| Kolbjørn Haarr | Chairman | 0 companies |