| Revenue | NOK 859 | — |
| EBITDA | NOK -42K | +70% |
| Net profit | NOK -176K | +70% |
| Total assets | NOK 4K | -97% |
| Equity | NOK -1,6M | -13% |
| Employees | 0 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 18 | 0 | 838 | 256 | 189 | 89 | 0 | 1 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | −212 | −112 | 299 | −269 | −293 | −316 | −143 | −42 |
| Depreciation & amort. | −0 | −0 | −49 | −349 | −49 | −49 | −49 | −106 |
| EBIT | −212 | −112 | 249 | −618 | −342 | −365 | −192 | −148 |
| Net financials | −5 | 0 | −22 | −55 | −68 | 2 | −36 | −27 |
| Profit before tax | −217 | −112 | 227 | −673 | −411 | −363 | −228 | −176 |
| Tax | −0 | −0 | −0 | −0 | −266 | −83 | 349 | −0 |
| Net profit | −217 | −112 | 227 | −673 | −145 | −281 | −576 | −176 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 142 | 4 | 1 319 | 598 | 712 | 578 | 112 | 4 |
| Equity | −192 | −304 | −77 | −376 | −521 | −802 | −1 378 | −1 553 |
| Long-term debt | 0 | 0 | 318 | 337 | 457 | 779 | 801 | 826 |
| Short-term debt | 335 | 308 | 1 078 | 637 | 775 | 601 | 688 | 731 |
| Total debt | 335 | 308 | 1 396 | 974 | 1 233 | 1 380 | 1 490 | 1 557 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VJ Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Ulstein-Rafto Design As | Company | 50.0% | 50.0% | 2023 |
Hackit Norway As | Company | 50.0% | 50.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Vegard John Ertvaag | Chief Executive Officer | 0 companies |
| Thor Øyvind Rafto | Chairman | 0 companies |
| Erling Steinar Sundal | Board of Directors | 0 companies |