| Revenue | NOK 1,2M | +114% |
| EBITDA | NOK -3,1M | +15% |
| Net profit | NOK -26M | -444% |
| Total assets | NOK 192,9M | -12% |
| Equity | NOK 191,4M | -12% |
| Employees | 1 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | 1 178 | 710 | 1 657 | 936 | 364 | 550 | 1 177 |
| Staff expenses | −4 856 | −5 317 | −6 911 | −6 107 | −2 841 | −2 285 | −2 412 |
| EBITDA | −6 307 | −7 799 | −9 106 | −7 977 | −5 729 | −3 595 | −3 072 |
| Depreciation & amort. | −3 239 | −29 | −60 | −126 | −124 | −0 | −0 |
| EBIT | −9 546 | −7 828 | −9 166 | −8 103 | −5 853 | −3 595 | −3 072 |
| Net financials | 10 229 | 45 898 | 58 299 | 77 262 | 3 719 | 11 162 | −22 932 |
| Profit before tax | 683 | 38 070 | 49 134 | 69 159 | −2 134 | 7 567 | −26 004 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | 683 | 38 070 | 49 134 | 69 159 | −2 134 | 7 567 | −26 004 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 576 661 | 618 829 | 415 633 | 373 155 | 210 370 | 218 116 | 192 879 |
| Equity | 575 608 | 613 678 | 412 811 | 211 971 | 209 837 | 217 404 | 191 400 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1 053 | 5 152 | 2 821 | 161 184 | 533 | 712 | 1 479 |
| Total debt | 1 053 | 5 152 | 2 821 | 161 184 | 533 | 712 | 1 479 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
OE Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Scherer As | Company | 36.5% | 36.5% | 2023 |
Kaheth As | Company | 33.3% | 33.3% | 2023 |
Krili As | Company | 30.2% | 30.2% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Morten Fløysvik | Chief Executive Officer | 0 companies |
| Odd Endre Aadnøy | Chief Executive Officer | 0 companies |
| Knut Michael Nygaard | Board of Directors | 0 companies |
| Hanne Solveig Nygaard Scherer | Board of Directors | 0 companies |
| Hilde Nygaard | Board of Directors | 0 companies |
| Geir Magne Aarstad | Chairman | 0 companies |