| Revenue | NOK 4,4M | +19% |
| EBITDA | NOK -4,8M | +35% |
| Net profit | NOK -7,4M | +17% |
| Total assets | NOK 11,2M | +11% |
| Equity | NOK 4,2M | +60% |
| Employees | 13 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | 0 | 3 500 | 2 000 | 2 792 | 2 335 | 3 704 | 4 390 |
| Staff expenses | −0 | −3 363 | −1 285 | −3 846 | −10 839 | −6 056 | −5 377 |
| EBITDA | 0 | −459 | −488 | −2 936 | −12 275 | −7 362 | −4 751 |
| Depreciation & amort. | −0 | −3 | −639 | −965 | −1 027 | −1 026 | −2 320 |
| EBIT | 0 | −462 | −1 126 | −3 901 | −13 301 | −8 387 | −7 071 |
| Net financials | 0 | −1 | −13 | −16 | 1 | −516 | −290 |
| Profit before tax | 0 | −463 | −1 139 | −3 917 | −13 301 | −8 903 | −7 361 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | 0 | −463 | −1 139 | −3 917 | −13 301 | −8 903 | −7 361 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 30 | 1 050 | 5 933 | 8 532 | 4 137 | 10 064 | 11 151 |
| Equity | 25 | −438 | −1 330 | 4 018 | −1 283 | 2 629 | 4 207 |
| Long-term debt | 0 | 0 | 2 400 | 2 400 | 2 400 | 3 838 | 1 750 |
| Short-term debt | 5 | 1 488 | 4 863 | 2 114 | 3 020 | 3 598 | 5 194 |
| Total debt | 5 | 1 488 | 7 263 | 4 514 | 5 420 | 7 436 | 6 944 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
ØF Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Skalar As | Company | 48.8% | 48.8% | 2024 |
Nunchi Corp As | Company | 18.3% | 18.3% | 2024 |
Jokerpotato As | Company | 14.8% | 14.8% | 2024 |
| Individual | 6.0% | 6.0% | 2024 | |
Ba5 Invest As | Company | 5.3% | 5.3% | 2024 |
Novo Capital As | Company | 3.7% | 3.7% | 2024 |
Tnu Holding As | Company | 1.9% | 1.9% | 2024 |
| Individual | 1.2% | 1.2% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Knut Magnus Aasli | Chief Executive Officer | 0 companies |
| Øyvind Finnes Strøm | Chief Executive Officer | 0 companies |
| Lisa Maurer | Chairman | 0 companies |
| Thomas Ødegården | Board of Directors | 0 companies |
| Robert Skramstad | Board of Directors | 0 companies |
| Harald Næss | Board of Directors | 0 companies |
| Trym Skaar | Board of Directors | 0 companies |
| Kim Andre Johnsen | Chairman | 0 companies |