| Revenue | NOK 1,3M | +41% |
| EBITDA | NOK -40,5M | +0% |
| Net profit | NOK -30,2M | +62% |
| Total assets | NOK 385,1M | +48% |
| Equity | NOK 305,9M | +56% |
| Employees | 128 | — |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Revenue | 0 | 1 273 | 892 | 1 255 |
| Staff expenses | −0 | −11 487 | −30 677 | −31 151 |
| EBITDA | 0 | −19 036 | −40 373 | −40 485 |
| Depreciation & amort. | −2 | −151 | −478 | −421 |
| EBIT | −2 | −19 188 | −40 851 | −40 906 |
| Net financials | 0 | −279 | −38 665 | 231 |
| Profit before tax | −2 | −19 467 | −79 517 | −40 676 |
| Tax | −0 | 0 | −0 | −10 464 |
| Net profit | −2 | −19 468 | −79 517 | −30 212 |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Total assets | 16 067 | 88 969 | 260 392 | 385 117 |
| Equity | 23 | 29 404 | 196 151 | 305 939 |
| Long-term debt | 0 | 40 272 | 34 806 | 0 |
| Short-term debt | 16 045 | 14 542 | 19 934 | 64 928 |
| Total debt | 16 045 | 54 814 | 54 741 | 64 928 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MM Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Chairman | 2023 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Aidn Holding As | Company | 100.0% | 100.0% | 2024 |
Kernel As | Company | 90.8% | 90.8% | 2022 |
Buvik As | Company | 2.0% | 2.0% | 2022 |
Holdco As | Company | 2.0% | 2.0% | 2022 |
Bleidvin As | Company | 1.4% | 1.4% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Moe Gjendemsjø | Chief Executive Officer | 0 companies |
| Eirill Pettersen Buvik | Chairman | 0 companies |
| Thomas Smedsrud | Chairman | 0 companies |
| Kolbjørn Haarr | Chairman | 0 companies |