| Revenue | NOK 176K | — |
| EBITDA | NOK -2,9M | +19% |
| Net profit | NOK -3,4M | +12% |
| Total assets | NOK 5,4M | +23% |
| Equity | NOK 214K | -94% |
| Employees | 5 | — |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Revenue | 0 | 240 | 0 | 176 |
| Staff expenses | −0 | −564 | −2 343 | −1 403 |
| EBITDA | −898 | −743 | −3 631 | −2 935 |
| Depreciation & amort. | −0 | −64 | −236 | −459 |
| EBIT | −898 | −807 | −3 867 | −3 394 |
| Net financials | 0 | 0 | −3 | −12 |
| Profit before tax | −898 | −806 | −3 871 | −3 406 |
| Tax | −0 | −0 | −0 | −0 |
| Net profit | −898 | −806 | −3 871 | −3 406 |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Total assets | 1 | 3 714 | 4 408 | 5 404 |
| Equity | −874 | 3 196 | 3 622 | 214 |
| Long-term debt | 0 | 0 | 0 | 0 |
| Short-term debt | 875 | 518 | 786 | 5 190 |
| Total debt | 875 | 518 | 786 | 5 190 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FL Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Joao Saldanha Invest As | Company | 37.2% | 37.2% | 2022 |
Feiring Holding As | Company | 18.8% | 18.8% | 2022 |
| Individual | 10.8% | 10.8% | 2022 | |
| Individual | 10.8% | 10.8% | 2022 | |
Amedia As | Company | 10.0% | 10.0% | 2022 |
Iterate As | Company | 6.1% | 6.1% | 2022 |
Lia Investments Limited | Company | 2.0% | 2.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Frode Lia | Chief Executive Officer | 0 companies |
| Thor Helge Birkelund | Board of Directors | 0 companies |
| Jonas Giæver | Board of Directors | 0 companies |
| Jonas Feiring | Chairman | 0 companies |