| Revenue | NOK 5,5M | +63% |
| EBITDA | NOK -4,8M | -11% |
| Net profit | NOK -5,2M | -13% |
| Total assets | NOK 4,2M | -23% |
| Equity | NOK 919K | -71% |
| Employees | 6 | — |
| Item | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|
| Revenue | 680 | 1 373 | 3 379 | 5 512 |
| Staff expenses | −63 | −881 | −1 856 | −2 858 |
| EBITDA | 249 | −1 462 | −4 351 | −4 811 |
| Depreciation & amort. | −18 | −144 | −272 | −420 |
| EBIT | 231 | −1 607 | −4 623 | −5 231 |
| Net financials | −4 | −30 | −4 | −15 |
| Profit before tax | 227 | −1 636 | −4 627 | −5 246 |
| Tax | 49 | −11 | −0 | −0 |
| Net profit | 178 | −1 625 | −4 627 | −5 246 |
| Item | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|
| Total assets | 447 | 1 830 | 5 513 | 4 228 |
| Equity | 203 | 77 | 3 139 | 919 |
| Long-term debt | 11 | 1 500 | 1 500 | 1 500 |
| Short-term debt | 233 | 253 | 874 | 1 808 |
| Total debt | 244 | 1 753 | 2 374 | 3 308 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AF Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
VR Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Rios Holding As | Company | 36.2% | 36.2% | 2023 |
Afe Holding As | Company | 36.2% | 36.2% | 2023 |
Acme Ventures As | Company | 5.3% | 5.3% | 2023 |
Tgo As | Company | 3.0% | 3.0% | 2023 |
Petram As | Company | 2.6% | 2.6% | 2023 |
Dragon Koi As | Company | 2.2% | 2.2% | 2023 |
Acquire As | Company | 2.1% | 2.1% | 2023 |
Litek As | Company | 1.2% | 1.2% | 2023 |
Frøiland Invest As | Company | 1.2% | 1.2% | 2023 |
Khv Holding As | Company | 1.2% | 1.2% | 2023 |
Rexar As | Company | 1.1% | 1.1% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Arve Førland Eide | Chief Executive Officer | 0 companies |
| Vilde Regine Tellnes | Chief Executive Officer | 0 companies |
| Egil Hansen | Board of Directors | 0 companies |
| Christer Rødland Vikebø | Board of Directors | 0 companies |
| Vilde Regine Tellnes Solheim | Board of Directors | 0 companies |
| Jens Tore Engevik | Board of Directors | 0 companies |
| Stine Therese Andreassen | Board of Directors | 0 companies |