| Revenue | NOK 4,4M | -29% |
| EBITDA | NOK -4,6M | -8% |
| Net profit | NOK -6,6M | -9% |
| Total assets | NOK 1,1M | -25% |
| Equity | NOK -30,5M | -27% |
| Employees | 5 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 8 750 | 7 867 | 6 535 | 6 183 | 4 373 |
| Staff expenses | −5 747 | −7 492 | −8 469 | −6 449 | −5 146 |
| EBITDA | −2 266 | −3 786 | −6 068 | −4 261 | −4 613 |
| Depreciation & amort. | −50 | −73 | −87 | −43 | −19 |
| EBIT | −2 316 | −3 859 | −6 155 | −4 303 | −4 632 |
| Net financials | −488 | 327 | −1 228 | −1 739 | −1 925 |
| Profit before tax | −2 805 | −3 532 | −7 383 | −6 043 | −6 557 |
| Tax | −0 | −0 | −0 | −0 | −0 |
| Net profit | −2 805 | −3 532 | −7 383 | −6 043 | −6 557 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 2 959 | 3 833 | 2 781 | 1 429 | 1 075 |
| Equity | −6 980 | −10 512 | −17 895 | −23 937 | −30 494 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 9 939 | 14 345 | 20 676 | 25 366 | 31 569 |
| Total debt | 9 939 | 14 345 | 20 676 | 25 366 | 31 569 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
KK Chief Executive Officer | Chief Executive Officer | 2025 |
LS Chief Executive Officer | Chief Executive Officer | 2018 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2018 | |
| Board of Directors | 2024 | |
| Former (1) | ||
| Board of Directors | 2018 – 2024 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Novicell Aps | Company | 100% | 100% | 2024 |
| Individual | 15% | 15% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Kristian Kjærgaard Rasmussen | Chief Executive Officer | 0 companies |
| Lars Skybakmoen | Chief Executive Officer | 0 companies |
| Per Kirchner | Chairman | 0 companies |
| Kasper Thomsen | Board of Directors | 0 companies |
| Søren Lægaard | Board of Directors | 0 companies |