| Revenue | NOK 4,4M | +7% |
| EBITDA | NOK 473K | +118% |
| Net profit | NOK -1,6M | +47% |
| Total assets | NOK 26,8M | +21% |
| Equity | NOK 9,7M | -15% |
| Employees | 5 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 1 809 | 4 291 | 1 425 | 4 115 | 4 418 |
| Staff expenses | −536 | −2 425 | −2 054 | −1 592 | −2 094 |
| EBITDA | 831 | 139 | −2 346 | −2 602 | 473 |
| Depreciation & amort. | −0 | −0 | −31 | −291 | −1 629 |
| EBIT | 831 | 139 | −2 377 | −2 893 | −1 156 |
| Net financials | −0 | −4 | 2 | −201 | −493 |
| Profit before tax | 831 | 135 | −2 375 | −3 094 | −1 649 |
| Tax | 183 | −222 | 222 | −0 | −0 |
| Net profit | 648 | 357 | −2 596 | −3 094 | −1 649 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 1 217 | 6 795 | 11 489 | 22 201 | 26 825 |
| Equity | 643 | 6 035 | 8 439 | 11 344 | 9 695 |
| Long-term debt | 63 | 47 | 1 500 | 5 500 | 5 500 |
| Short-term debt | 511 | 713 | 1 551 | 5 356 | 11 630 |
| Total debt | 574 | 760 | 3 051 | 10 856 | 17 130 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TB Observer | Observer | 2022 | — | — |
JC Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
FH Observer | Observer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Haveland Invest As | Company | 37.3% | 37.3% | 2023 |
Esmar As | Company | 10.6% | 10.6% | 2023 |
Futurum Utvikling As | Company | 9.9% | 9.9% | 2023 |
Dsd Investering As | Company | 7.9% | 7.9% | 2023 |
Asistobe As | Company | 6.0% | 6.0% | 2023 |
Businessizer As | Company | 6.0% | 6.0% | 2023 |
Roque Holding As | Company | 6.0% | 6.0% | 2023 |
| Individual | 4.0% | 4.0% | 2023 | |
Gc Rieber As | Company | 3.4% | 3.4% | 2023 |
Krøsus Holding As | Company | 2.8% | 2.8% | 2023 |
Bvei 57 As | Company | 2.1% | 2.1% | 2023 |
Valinor As | Company | 1.7% | 1.7% | 2023 |
Austinvest As | Company | 1.1% | 1.1% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Tormod Bø | Observer | 0 companies |
| Johan Cato Haveland | Chief Executive Officer | 0 companies |
| Fredrik Harloff | Observer | 0 companies |
| Arild Austigard | Board of Directors | 0 companies |
| Håvard Lillebo | Board of Directors | 0 companies |
| Bjørn Christian Eide | Board of Directors | 0 companies |
| Jostein Hauken | Board of Directors | 0 companies |