| Revenue | NOK 3,7M | +52% |
| EBITDA | NOK -3,2M | -26% |
| Net profit | NOK -3,1M | -28% |
| Total assets | NOK 3,9M | +14% |
| Equity | NOK -5,2M | -89% |
| Employees | 0 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 465 | 1 450 | 3 188 | 3 160 | 2 234 | 2 416 | 3 671 |
| Staff expenses | −10 | −853 | −2 023 | −3 505 | −3 567 | −3 532 | −3 704 | −2 511 |
| EBITDA | −33 | −620 | −1 110 | −963 | −1 251 | −1 973 | −2 552 | −3 210 |
| Depreciation & amort. | −0 | −14 | −61 | −66 | −66 | −63 | −51 | −9 |
| EBIT | −33 | −634 | −1 171 | −1 028 | −1 317 | −2 036 | −2 603 | −3 219 |
| Net financials | −0 | −1 | −4 | −12 | −27 | −4 | 5 | −76 |
| Profit before tax | −33 | −635 | −1 175 | −1 041 | −1 343 | −2 039 | −2 598 | −3 295 |
| Tax | −8 | −139 | 148 | −1 | −160 | −160 | −162 | −186 |
| Net profit | −25 | −496 | −1 323 | −1 040 | −1 184 | −1 880 | −2 436 | −3 109 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 95 | 585 | 2 868 | 1 446 | 1 358 | 1 775 | 3 426 | 3 891 |
| Equity | 75 | −421 | 103 | −937 | 423 | −891 | −2 751 | −5 201 |
| Long-term debt | 20 | 0 | 101 | 100 | 100 | 0 | 0 | 0 |
| Short-term debt | 0 | 1 007 | 2 665 | 2 284 | 835 | 2 666 | 6 177 | 9 093 |
| Total debt | 20 | 1 007 | 2 765 | 2 384 | 935 | 2 666 | 6 177 | 9 093 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IB Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
KL Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
OF Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2026 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2026 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Gexcon As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Ivar Børtnes Kalvatn | Chief Executive Officer | 0 companies |
| Kjetil Lien Olsen | Chief Executive Officer | 0 companies |
| Ole Flakne Lund | Chief Executive Officer | 0 companies |
| Joar Krohn | Chairman | 0 companies |
| Henrik Gyland Gundersen | Chairman | 0 companies |
| Sindre Færøy Enge | Board of Directors | 0 companies |
| Marie Brun Svendsen | Chairman | 0 companies |