| Revenue | NOK 20,6M | -40% |
| EBITDA | NOK -6,6M | -212% |
| Net profit | NOK -6,2M | -149% |
| Total assets | NOK 14,3M | +18% |
| Equity | NOK 891K | -57% |
| Employees | 15 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 42 109 | 46 784 | 52 800 | 34 165 | 20 560 |
| Staff expenses | −9 550 | −12 093 | −11 715 | −10 394 | −9 626 |
| EBITDA | 840 | 45 | 6 129 | −2 105 | −6 571 |
| Depreciation & amort. | −351 | −561 | −785 | −967 | −994 |
| EBIT | 489 | −516 | 5 343 | −3 072 | −7 565 |
| Net financials | −79 | −232 | −162 | −111 | −364 |
| Profit before tax | 410 | −748 | 5 182 | −3 183 | −7 929 |
| Tax | 90 | −165 | 1 140 | −699 | −1 742 |
| Net profit | 320 | −584 | 4 042 | −2 484 | −6 187 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 17 975 | 16 991 | 15 681 | 12 078 | 14 301 |
| Equity | 1 167 | 2 084 | 2 063 | 2 079 | 891 |
| Long-term debt | 1 105 | 1 055 | 1 710 | 1 260 | 4 208 |
| Short-term debt | 15 702 | 13 852 | 11 909 | 8 739 | 9 202 |
| Total debt | 16 807 | 14 907 | 13 619 | 9 999 | 13 410 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
AL Chief Executive Officer | Chief Executive Officer | 2025 |
| Former (2) | ||
MJ Chief Executive Officer | Chief Executive Officer | 2021 – 2025 |
KL Chief Executive Officer | Chief Executive Officer | 2020 – 2021 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
| Board of Directors | 2023 | |
| Board of Directors | 2022 | |
| Chairman | 2022 | |
| Board of Directors | 2023 | |
| Former (4) | ||
| Board of Directors | 2021 – 2021 | |
| Board of Directors | 2023 – 2023 | |
| Board of Directors | 2021 – 2022 | |
| Board of Directors | 2022 – 2023 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Jæger Rasmussen | Chief Executive Officer | 0 companies |
| Andre Larsen | Chief Executive Officer | 0 companies |
| Kjetil Legard | Chief Executive Officer | 0 companies |
| Ole-Andre Risnes | Board of Directors | 0 companies |
| Arild Abildgaard Dimmen | Board of Directors | 0 companies |
| Gisle Bjørnstad | Board of Directors | 0 companies |
| Frederic Kristoffersen | Chairman | 0 companies |
| Tobias Amundsen | Board of Directors | 0 companies |
| Erik Muldorff Frellsen | Board of Directors | 0 companies |
| Thomas Støkken | Board of Directors | 0 companies |
| Christoffer Aas Clementz | Board of Directors | 0 companies |