| Revenue | NOK 3,1M | +14% |
| EBITDA | NOK 859K | +37% |
| Net profit | NOK 11K | -8% |
| Total assets | NOK 5,7M | +0% |
| Equity | NOK 2,5M | +0% |
| Employees | 1 | — |
| Item | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|
| Revenue | 559 | 4 238 | 2 759 | 3 145 |
| Staff expenses | −62 | −1 115 | −882 | −609 |
| EBITDA | 58 | 495 | 628 | 859 |
| Depreciation & amort. | −0 | −348 | −567 | −635 |
| EBIT | 58 | 147 | 61 | 223 |
| Net financials | −9 | −40 | −43 | −206 |
| Profit before tax | 49 | 107 | 18 | 17 |
| Tax | 9 | 24 | 6 | 6 |
| Net profit | 40 | 83 | 12 | 11 |
| Item | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|
| Total assets | 1 580 | 6 508 | 5 679 | 5 662 |
| Equity | 1 060 | 2 524 | 2 536 | 2 547 |
| Long-term debt | 2 | 2 505 | 2 503 | 2 500 |
| Short-term debt | 518 | 1 480 | 641 | 615 |
| Total debt | 520 | 3 985 | 3 144 | 3 115 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
AW Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Simula Innovation As | Company | 32.8% | 32.8% | 2023 |
Aws Holding As | Company | 10.0% | 10.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Jan-Thore Bjørnemyr | Chief Executive Officer | 0 companies |
| Anders Wiland Skumsnes | Chief Executive Officer | 0 companies |
| Thorleif Lindvard Sørhol Nielsen | Board of Directors | 0 companies |