| Revenue | NOK 3M | -55% |
| EBITDA | NOK 679K | -81% |
| Net profit | NOK 173K | -93% |
| Total assets | NOK 1,2M | -97% |
| Equity | NOK 1,1M | +0% |
| Employees | 0 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 5 240 | 37 414 | 31 650 | 6 796 | 3 029 |
| Staff expenses | −358 | −6 203 | −5 612 | 6 | −0 |
| EBITDA | 2 040 | 16 026 | 11 569 | 3 494 | 679 |
| Depreciation & amort. | −515 | −6 333 | −4 379 | −2 062 | −546 |
| EBIT | 1 525 | 9 693 | 7 190 | 1 432 | 133 |
| Net financials | 2 | 99 | 282 | 1 981 | 89 |
| Profit before tax | 1 527 | 9 792 | 7 472 | 3 413 | 222 |
| Tax | 335 | 2 154 | 1 650 | 750 | 49 |
| Net profit | 1 192 | 7 638 | 5 822 | 2 664 | 173 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 9 982 | 39 201 | 43 090 | 42 124 | 1 228 |
| Equity | 5 994 | 32 365 | 38 234 | 1 111 | 1 111 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3 988 | 6 836 | 4 856 | 41 013 | 117 |
| Total debt | 3 988 | 6 836 | 4 856 | 41 013 | 117 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MM Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
IG Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Aidn As | Company | 88.9% | 88.9% | 2024 |
Kernel As | Company | 70.0% | 70.0% | 2022 |
Remin As | Company | 11.1% | 11.1% | 2024 |
Holdco As | Company | 10.0% | 10.0% | 2022 |
Bleidvin As | Company | 7.0% | 7.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Moe Gjendemsjø | Chief Executive Officer | 0 companies |
| Ivy Gita Buhay Lotarev | Chief Executive Officer | 0 companies |
| Thomas Smedsrud | Chairman | 0 companies |
| Kolbjørn Haarr | Chairman | 0 companies |