| Revenue | NOK 1,3M | -23% |
| EBITDA | NOK -128K | -180% |
| Net profit | NOK -167K | -84% |
| Total assets | NOK 357K | +8% |
| Equity | NOK -1,2M | -17% |
| Employees | 6 | — |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Revenue | 484 | 1 814 | 1 749 | 1 342 |
| Staff expenses | −244 | −1 237 | −782 | −728 |
| EBITDA | −1 199 | −609 | −46 | −128 |
| Depreciation & amort. | −6 | −33 | −34 | −28 |
| EBIT | −1 204 | −642 | −80 | −156 |
| Net financials | −0 | −5 | −11 | −11 |
| Profit before tax | −1 205 | −647 | −91 | −167 |
| Tax | −0 | −60 | −0 | −0 |
| Net profit | −1 205 | −587 | −91 | −167 |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Total assets | 189 | 205 | 332 | 357 |
| Equity | −325 | −912 | −1 003 | −1 170 |
| Long-term debt | 0 | 0 | 0 | 0 |
| Short-term debt | 514 | 1 117 | 1 334 | 1 527 |
| Total debt | 514 | 1 117 | 1 334 | 1 527 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EM Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
SC Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
JN Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Yay As | Company | 64.1% | 64.1% | 2023 |
| Individual | 8.1% | 8.1% | 2023 | |
| Individual | 4.0% | 4.0% | 2023 | |
Hoi! As | Company | 3.8% | 3.8% | 2023 |
Sthg 73 As | Company | 3.5% | 3.5% | 2023 |
| Individual | 1.1% | 1.1% | 2022 | |
Omnibus As | Company | 1.1% | 1.1% | 2023 |
| Individual | 1.1% | 1.1% | 2023 | |
| Individual | 1.1% | 1.1% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Ellen Merete Rømo | Chief Executive Officer | 0 companies |
| Sverre Colbjørnsen | Chief Executive Officer | 0 companies |
| Jørgen Nafstad Møller | Chief Executive Officer | 0 companies |
| Frode Lia | Chairman | 0 companies |
| Sverre Colbjørnsen Olsen | Board of Directors | 0 companies |
| Kari Anne Solfjeld Eid | Chairman | 0 companies |