| Revenue | NOK 2M | +47% |
| EBITDA | NOK 1,8M | -68% |
| Net profit | NOK -414K | -109% |
| Total assets | NOK 25M | +116% |
| Equity | NOK 24M | +1168% |
| Employees | 5 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | 574 | 853 | 2 946 | 4 760 | 4 148 | 1 393 | 2 043 |
| Staff expenses | −306 | −654 | −2 009 | −3 974 | −3 589 | −513 | −6 437 |
| EBITDA | −1 | −24 | 454 | −248 | −1 512 | 5 567 | 1 806 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −352 | −2 103 |
| EBIT | −1 | −24 | 454 | −248 | −1 512 | 5 214 | −297 |
| Net financials | 0 | 0 | −7 | −23 | −39 | −8 | 178 |
| Profit before tax | −1 | −24 | 447 | −271 | −1 551 | 5 206 | −120 |
| Tax | −10 | −5 | 89 | −59 | −800 | 777 | 294 |
| Net profit | 9 | −19 | 358 | −212 | −212 | 4 429 | −414 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 67 | 287 | 6 772 | 6 261 | 3 212 | 11 615 | 25 043 |
| Equity | 15 | −4 | 357 | 145 | −2 533 | 1 897 | 24 043 |
| Long-term debt | 0 | 200 | 4 600 | 4 600 | 4 900 | 7 550 | 0 |
| Short-term debt | 52 | 91 | 1 815 | 1 516 | 845 | 2 168 | 728 |
| Total debt | 52 | 291 | 6 415 | 6 116 | 5 745 | 9 718 | 999 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Deputy Member | Deputy Member | 2026 | — | — |
FÖ Deputy Member | Deputy Member | 2026 | — | — |
FO Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2026 | — | — | |
| Deputy Chairman | 2017 | — | — | |
| Chairman | 2026 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2026 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Underhill Holding As | Company | 60.4% | 60.4% | 2023 |
A Rapp Invest As | Company | 30.2% | 30.2% | 2023 |
Jb Aure Holding As | Company | 4.1% | 4.1% | 2023 |
Irl710661 Ndovu Christian Headley | Company | 1.8% | 1.8% | 2023 |
Cyp574910 Tronite Richard Solomou | Company | 1.8% | 1.8% | 2023 |
Js Johansen Holding As | Company | 1.8% | 1.8% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Mika Løset Myrseth | Deputy Member | 0 companies |
| Finn Örjan Persson | Deputy Member | 0 companies |
| Frode Opdahl | Chief Executive Officer | 0 companies |
| Rannveig Fadum | Board of Directors | 0 companies |
| Anders Holter Rapp | Deputy Chairman | 0 companies |
| Erlend Prestgard | Chairman | 0 companies |
| Helen Sofia Agering | Board of Directors | 0 companies |
| Bjørn Rustberggaard | Board of Directors | 0 companies |