| Revenue | NOK 2,2M | +31% |
| EBITDA | NOK -157K | — |
| Net profit | NOK -224K | — |
| Total assets | NOK 16,8M | +1% |
| Equity | NOK 12M | +0% |
| Employees | 3 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Revenue | 47 | 1 234 | 3 046 | 5 729 | 1 686 | 2 214 |
| Staff expenses | −0 | −229 | −0 | −0 | −1 057 | −989 |
| EBITDA | 47 | −26 | −9 | −26 | 0 | −157 |
| Depreciation & amort. | −47 | −60 | −0 | −0 | −0 | −0 |
| EBIT | −0 | −86 | −9 | −26 | 0 | −157 |
| Net financials | 0 | −5 | 9 | 26 | 0 | −67 |
| Profit before tax | 0 | −91 | 0 | 0 | 0 | −224 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | 0 | −91 | 0 | 0 | 0 | −224 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Total assets | 948 | 2 232 | 4 541 | 13 472 | 16 619 | 16 790 |
| Equity | 605 | 2 014 | 4 014 | 9 014 | 12 014 | 12 014 |
| Long-term debt | 259 | 0 | 0 | 2 409 | 2 407 | 0 |
| Short-term debt | 84 | 218 | 527 | 2 049 | 2 199 | 2 376 |
| Total debt | 343 | 218 | 527 | 4 458 | 4 605 | 4 776 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FS Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Felima As | Company | 26.3% | 26.3% | 2022 |
Five Invest&Consulting As | Company | 8.3% | 8.3% | 2022 |
Olav Egeland Invest As | Company | 7.6% | 7.6% | 2022 |
Kjeller Innovasjon As | Company | 7.2% | 7.2% | 2022 |
| Individual | 6.8% | 6.8% | 2022 | |
Byggteknikk Drift As | Company | 6.1% | 6.1% | 2022 |
Clairewater Invest As | Company | 5.2% | 5.2% | 2022 |
Montebello As | Company | 4.5% | 4.5% | 2022 |
Nobisnor Holding 1 As | Company | 3.6% | 3.6% | 2022 |
Forbis As | Company | 3.6% | 3.6% | 2022 |
Pagurus As | Company | 2.7% | 2.7% | 2022 |
Tsw Holding As | Company | 2.4% | 2.4% | 2022 |
Sølen As | Company | 1.9% | 1.9% | 2022 |
Hungry Horse As | Company | 1.9% | 1.9% | 2022 |
| Individual | 1.8% | 1.8% | 2022 | |
Sjøheim As | Company | 1.6% | 1.6% | 2022 |
| Individual | 1.6% | 1.6% | 2022 | |
| Individual | 1.3% | 1.3% | 2022 | |
| Individual | 1.0% | 1.0% | 2022 | |
| Individual | 1.0% | 1.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Felipe Santana Lima | Chief Executive Officer | 0 companies |
| Johan Peter Schwartz | Board of Directors | 0 companies |
| Olav Egeland | Board of Directors | 0 companies |
| Thor Egil Five | Chairman | 0 companies |