| Revenue | NOK 2,2M | +27% |
| EBITDA | NOK 566K | -6% |
| Net profit | NOK -2,6M | +12% |
| Total assets | NOK 11,1M | -9% |
| Equity | NOK 3,9M | -40% |
| Employees | 2 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 35 | 502 | 801 | 1 725 | 1 402 | 1 436 | 1 749 | 2 223 |
| Staff expenses | −0 | −0 | −240 | −391 | −174 | −86 | −282 | −972 |
| EBITDA | 39 | −223 | −1 039 | 513 | 362 | 623 | 600 | 566 |
| Depreciation & amort. | −0 | −472 | −2 214 | −3 834 | −5 018 | −4 670 | −4 573 | −3 814 |
| EBIT | 39 | −695 | −3 253 | −3 321 | −4 656 | −4 048 | −3 973 | −3 248 |
| Net financials | 0 | −37 | −69 | −176 | −218 | −198 | −110 | −250 |
| Profit before tax | 39 | −732 | −3 323 | −3 497 | −4 874 | −4 246 | −4 083 | −3 498 |
| Tax | −315 | −326 | −869 | −1 079 | −1 299 | −1 193 | −1 074 | −862 |
| Net profit | 354 | −406 | −2 453 | −2 418 | −3 576 | −3 053 | −3 009 | −2 636 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 3 961 | 9 507 | 12 053 | 17 061 | 18 541 | 13 084 | 12 162 | 11 070 |
| Equity | 1 196 | 3 296 | 3 528 | 6 557 | 3 796 | 744 | 6 551 | 3 915 |
| Long-term debt | 1 215 | 1 004 | 623 | 2 773 | 2 773 | 7 861 | 2 572 | 2 271 |
| Short-term debt | 1 550 | 5 206 | 7 903 | 7 731 | 11 972 | 4 480 | 3 039 | 4 883 |
| Total debt | 2 765 | 6 210 | 8 525 | 10 504 | 14 745 | 12 341 | 5 612 | 7 154 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HJ Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Zelo Inc | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Jesman Sunde | Chief Executive Officer | 0 companies |
| Tim Christian Smistad | Chairman | 0 companies |
| Simen Ytre-Arne | Chairman | 0 companies |
| Rune Glasø | Board of Directors | 0 companies |
| Magnus Oliver Jepson | Board of Directors | 0 companies |