| Revenue | NOK 2,2M | +225% |
| EBITDA | NOK -10,1M | +11% |
| Net profit | NOK -11,8M | +0% |
| Total assets | NOK 31,3M | +3% |
| Equity | NOK 12,2M | -40% |
| Employees | 5 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | 1 025 | 3 220 | 1 585 | 2 987 | 847 | 669 | 2 174 |
| Staff expenses | −1 991 | −3 895 | −1 755 | −5 228 | −8 252 | −8 247 | −7 110 |
| EBITDA | −2 790 | −3 507 | −1 685 | −6 957 | −14 647 | −11 375 | −10 104 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −2 487 | −2 496 | −4 146 |
| EBIT | −2 790 | −3 507 | −1 685 | −6 957 | −17 134 | −13 871 | −14 249 |
| Net financials | −69 | −38 | −158 | 125 | −152 | −1 679 | −1 107 |
| Profit before tax | −2 858 | −3 546 | −1 844 | −6 832 | −17 285 | −15 549 | −15 357 |
| Tax | −732 | −864 | −405 | −1 503 | −4 356 | −3 732 | −3 535 |
| Net profit | −2 126 | −2 681 | −1 438 | −5 329 | −12 929 | −11 818 | −11 821 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 10 639 | 13 465 | 17 305 | 28 486 | 23 443 | 30 439 | 31 339 |
| Equity | 7 088 | 12 105 | 10 666 | 26 537 | 13 608 | 20 326 | 12 165 |
| Long-term debt | 0 | 0 | 4 146 | 0 | 4 747 | 4 000 | 12 682 |
| Short-term debt | 3 551 | 1 361 | 2 494 | 1 949 | 5 089 | 6 113 | 6 492 |
| Total debt | 3 551 | 1 361 | 6 639 | 1 949 | 9 835 | 10 113 | 19 174 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EV Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
JR Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
ØG Deputy Member | Deputy Member | 2022 | — | — |
JT Deputy Member | Deputy Member | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Kanjo As | Company | 31.2% | 31.2% | 2024 |
Sarsia Seed Fond Ii As | Company | 23.5% | 23.5% | 2024 |
Togi As | Company | 10.1% | 10.1% | 2024 |
Cliff House As | Company | 6.6% | 6.6% | 2024 |
Starefossen Invest As | Company | 4.8% | 4.8% | 2024 |
Et Invest As | Company | 4.5% | 4.5% | 2024 |
Arnin As | Company | 3.8% | 3.8% | 2024 |
Holtavegen Invest As | Company | 3.8% | 3.8% | 2024 |
Acartia As | Company | 3.4% | 3.4% | 2024 |
Endringseffekt As | Company | 3.1% | 3.1% | 2024 |
Coachit As | Company | 2.6% | 2.6% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Eivind Vethe | Chief Executive Officer | 0 companies |
| Jørn Rolf Sandø | Chief Executive Officer | 0 companies |
| Øystein Gismervik | Deputy Member | 0 companies |
| Jon Trygve Berg | Deputy Member | 0 companies |
| Jon-Kåre Hansen | Board of Directors | 0 companies |
| Ingrid Gismervik | Board of Directors | 0 companies |
| Per Helge Svensson | Board of Directors | 0 companies |
| Terje Eide | Board of Directors | 0 companies |
| Arild Sæle | Board of Directors | 0 companies |
| Per Morten Torvildsen | Chairman | 0 companies |
| Arild Hellesøy Sæle | Board of Directors | 0 companies |