| Revenue | NOK 1,6M | +10% |
| EBITDA | NOK -377K | -18% |
| Net profit | NOK -700K | -10% |
| Total assets | NOK 4,5M | +18% |
| Equity | NOK -1,3M | -127% |
| Employees | 3 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 860 | 1 365 | 877 | 1 434 | 1 579 |
| Staff expenses | −535 | −927 | −433 | −1 001 | −1 122 |
| EBITDA | −614 | −775 | −774 | −320 | −377 |
| Depreciation & amort. | −267 | −363 | −305 | −318 | −322 |
| EBIT | −881 | −1 138 | −1 078 | −639 | −699 |
| Net financials | 2 | 4 | 3 | 2 | 0 |
| Profit before tax | −878 | −1 134 | −1 075 | −637 | −700 |
| Tax | −0 | −0 | −0 | −0 | −0 |
| Net profit | −878 | −1 134 | −1 075 | −637 | −700 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 2 999 | 3 805 | 4 082 | 3 818 | 4 516 |
| Equity | 2 293 | 1 159 | 84 | −553 | −1 253 |
| Long-term debt | 500 | 2 414 | 3 634 | 3 988 | 5 184 |
| Short-term debt | 206 | 232 | 364 | 383 | 585 |
| Total debt | 706 | 2 646 | 3 998 | 4 371 | 5 770 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
FV Contact Person | Contact Person | 2020 |
| Name | Role | Member since |
|---|---|---|
| Current (6) | ||
| Board of Directors | 2021 | |
| Chairman | 2021 | |
| Board of Directors | 2021 | |
| Board of Directors | 2021 | |
| Board of Directors | 2021 | |
| Board of Directors | 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 24.84% | 24.84% | 2023 | |
| Company | 24.84% | 24.84% | 2023 | |
| Company | 24.84% | 24.84% | 2023 | |
| Company | 3.11% | 3.11% | 2023 | |
| Individual | 2.48% | 2.48% | 2022 | |
| Company | 2.48% | 2.48% | 2023 | |
| Company | 2.48% | 2.48% | 2023 | |
| Company | 1.24% | 1.24% | 2023 | |
| Company | 1.24% | 1.24% | 2023 | |
| Company | 1.24% | 1.24% | 2023 | |
| Company | 1.24% | 1.24% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Vatne | Contact Person | 0 companies |
| Anders Backe | Board of Directors | 0 companies |
| Kristian Vidvei | Chairman | 0 companies |
| June Annie Ulberg | Board of Directors | 0 companies |
| Sondre Nygård | Board of Directors | 0 companies |
| Elisabeth Koren Bøle | Board of Directors | 0 companies |
| Torstein Skalland | Board of Directors | 0 companies |