| Revenue | NOK 12,8M | +0% |
| EBITDA | NOK 2M | -14% |
| Net profit | NOK 1,5M | -14% |
| Total assets | NOK 5,3M | +0% |
| Equity | NOK 1,6M | -38% |
| Employees | 8 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 0 | 9 454 | 12 737 | 12 828 | 12 838 |
| Staff expenses | −0 | −5 347 | −7 900 | −8 224 | −8 923 |
| EBITDA | −32 | 2 463 | 2 730 | 2 368 | 2 026 |
| Depreciation & amort. | −0 | −59 | −150 | −162 | −137 |
| EBIT | −32 | 2 404 | 2 580 | 2 205 | 1 889 |
| Net financials | 0 | −40 | 7 | 33 | 42 |
| Profit before tax | −32 | 2 364 | 2 587 | 2 239 | 1 931 |
| Tax | −0 | 521 | 571 | 509 | 436 |
| Net profit | −32 | 1 843 | 2 017 | 1 730 | 1 495 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 1 187 | 4 857 | 5 643 | 5 301 | 5 315 |
| Equity | 963 | 2 806 | 2 922 | 2 652 | 1 647 |
| Long-term debt | 0 | 15 | 2 | 0 | 0 |
| Short-term debt | 224 | 2 037 | 2 719 | 2 648 | 3 668 |
| Total debt | 224 | 2 052 | 2 720 | 2 648 | 3 668 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FS Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Offspring As | Company | 75.0% | 75.0% | 2024 |
Solv As | Company | 15.0% | 15.0% | 2022 |
Kulturkompaniet As | Company | 15.0% | 15.0% | 2024 |
Rak As | Company | 5.0% | 5.0% | 2024 |
| Individual | 5.0% | 5.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Frode Sandal | Chief Executive Officer | 0 companies |
| Kristina Miriam Renberg | Board of Directors | 0 companies |
| Ole Petter Søllesvik | Board of Directors | 0 companies |
| Eirik Waldeland Henningsen | Chairman | 0 companies |
| Morten Nessler | Board of Directors | 0 companies |
| Kristina Miriam Bjørnø Renberg | Board of Directors | 0 companies |