| Revenue | NOK 2M | +34% |
| EBITDA | NOK -4,2M | +53% |
| Net profit | NOK -3,4M | +52% |
| Total assets | NOK 9,6M | -8% |
| Equity | NOK 7,6M | -17% |
| Employees | 5 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | 100 | 175 | 753 | 468 | 513 | 1 511 | 2 029 |
| Staff expenses | −0 | −0 | −789 | −2 211 | −3 270 | −5 643 | −3 875 |
| EBITDA | 5 | 1 | −604 | −2 490 | −4 812 | −8 946 | −4 164 |
| Depreciation & amort. | −0 | −0 | −0 | −44 | −133 | −333 | −387 |
| EBIT | 5 | 1 | −604 | −2 534 | −4 944 | −9 279 | −4 551 |
| Net financials | −7 | −0 | −47 | −50 | −1 | −1 | 25 |
| Profit before tax | −2 | 1 | −650 | −2 584 | −4 945 | −9 280 | −4 527 |
| Tax | −0 | −0 | −134 | −558 | −1 071 | −2 233 | −1 173 |
| Net profit | −2 | 1 | −516 | −2 026 | −3 874 | −7 047 | −3 354 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 83 | 184 | 3 012 | 2 622 | 10 816 | 10 420 | 9 583 |
| Equity | 83 | 84 | 513 | 2 294 | 10 171 | 9 162 | 7 640 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 1 219 |
| Short-term debt | 0 | 100 | 2 499 | 329 | 645 | 1 259 | 724 |
| Total debt | 0 | 100 | 2 499 | 329 | 645 | 1 259 | 1 943 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Observer | Observer | 2023 | — | — |
MD Observer | Observer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 15.4% | 15.4% | 2022 | |
| Individual | 15.4% | 15.4% | 2022 | |
| Individual | 15.4% | 15.4% | 2022 | |
| Individual | 15.4% | 15.4% | 2022 | |
Stonehaven Capital As | Company | 5.2% | 5.2% | 2022 |
Alligate As | Company | 4.9% | 4.9% | 2022 |
Cmoen Invest As | Company | 2.7% | 2.7% | 2022 |
Wiski Capital As | Company | 2.5% | 2.5% | 2022 |
Hestkamben As | Company | 2.5% | 2.5% | 2022 |
Fornæss Invest As | Company | 2.5% | 2.5% | 2022 |
Byggteknikk Drift As | Company | 2.5% | 2.5% | 2022 |
| Individual | 1.7% | 1.7% | 2022 | |
Hawk As | Company | 1.6% | 1.6% | 2022 |
Pablo Invest As | Company | 1.4% | 1.4% | 2022 |
Sanse As | Company | 1.3% | 1.3% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Marie Birkeland Løkholm | Observer | 0 companies |
| Marie Drange Birkeland | Observer | 0 companies |
| Christoffer Moen | Board of Directors | 0 companies |
| Lars Vincent Van De Wiel Lydersen | Board of Directors | 0 companies |
| David Andreas Baum | Chairman | 0 companies |