| Revenue | NOK 60M | +4% |
| EBITDA | NOK -8,3M | -10% |
| Net profit | NOK -11,2M | +39% |
| Total assets | NOK 62,1M | -39% |
| Equity | NOK 4,9M | -32% |
| Employees | 1 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 416 | 75 144 | 99 974 | 24 035 | 42 667 | 80 092 | 57 642 | 60 018 |
| Staff expenses | −3 549 | −10 179 | −6 028 | −7 582 | −5 601 | −5 494 | −6 098 | −9 |
| EBITDA | −3 785 | −9 580 | 293 | −4 615 | −1 980 | −3 042 | −7 582 | −8 321 |
| Depreciation & amort. | −10 | −35 | −35 | −43 | −48 | −38 | −4 | −0 |
| EBIT | −3 794 | −9 615 | 259 | −4 658 | −2 027 | −3 079 | −7 587 | −8 321 |
| Net financials | −75 | 13 522 | 1 763 | 10 296 | −12 050 | 3 462 | −10 680 | −5 373 |
| Profit before tax | −3 869 | 3 907 | 2 021 | 5 637 | −14 077 | 382 | −18 266 | −13 695 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −2 511 |
| Net profit | −3 869 | 3 907 | 2 021 | 5 637 | −14 077 | 382 | −18 266 | −11 183 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 33 605 | 94 693 | 46 805 | 104 013 | 170 079 | 95 722 | 101 300 | 62 140 |
| Equity | 6 115 | 10 052 | 12 074 | 17 711 | 3 635 | 4 017 | 7 173 | 4 863 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 50 512 |
| Short-term debt | 690 | 2 260 | 1 904 | 4 319 | 5 744 | 16 377 | 11 020 | 6 365 |
| Total debt | 27 490 | 84 640 | 34 731 | 86 301 | 166 444 | 91 705 | 94 126 | 56 877 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TT Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
EH Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Bryn Invest As | Company | 51.0% | 51.0% | 2022 |
Northsafe As | Company | 34.0% | 34.0% | 2022 |
Egeberg Holding As | Company | 10.0% | 10.0% | 2022 |
| Individual | 5.0% | 5.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Terje Tinholt | Chief Executive Officer | 0 companies |
| Eli Helene Sjøholt | Chief Executive Officer | 0 companies |
| Sara Trier Jacobsen | Board of Directors | 0 companies |
| Tore Stangebye | Chairman | 0 companies |
| Erik Petter Nygaard | Board of Directors | 0 companies |
| Thomas Bauer Egeberg Giertsen | Board of Directors | 0 companies |