| Revenue | NOK 24M | +21% |
| EBITDA | NOK -10,9M | +12% |
| Net profit | NOK -13,8M | +6% |
| Total assets | NOK 26,9M | -23% |
| Equity | NOK 9,9M | -53% |
| Employees | 16 | — |
| Item | 2022 | 2023 | 2024 |
|---|---|---|---|
| Revenue | 17 631 | 19 796 | 24 004 |
| Staff expenses | −12 665 | −17 584 | −19 535 |
| EBITDA | −6 763 | −12 337 | −10 892 |
| Depreciation & amort. | −1 550 | −2 146 | −2 996 |
| EBIT | −8 313 | −14 482 | −13 888 |
| Net financials | −2 | −232 | 90 |
| Profit before tax | −8 315 | −14 715 | −13 798 |
| Tax | −0 | −0 | −0 |
| Net profit | −8 315 | −14 715 | −13 798 |
| Item | 2022 | 2023 | 2024 |
|---|---|---|---|
| Total assets | 28 084 | 35 054 | 26 881 |
| Equity | 19 879 | 21 164 | 9 865 |
| Long-term debt | 1 425 | 1 125 | 1 125 |
| Short-term debt | 6 781 | 12 765 | 15 891 |
| Total debt | 8 206 | 13 890 | 17 016 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ES Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 31.9% | 31.9% | 2022 | |
Dn Media Group As | Company | 25.3% | 25.3% | 2024 |
| Individual | 23.4% | 23.4% | 2022 | |
Recalc As | Company | 18.5% | 18.5% | 2024 |
Idekapital Fund 2 Norkon As | Company | 16.4% | 16.4% | 2024 |
| Individual | 13.3% | 13.3% | 2022 | |
Spåkon Holding As | Company | 10.6% | 10.6% | 2024 |
| Individual | 8.4% | 8.4% | 2022 | |
| Individual | 5.3% | 5.3% | 2022 | |
Bonheur Asa | Company | 4.6% | 4.6% | 2024 |
Næsje Holding As | Company | 3.8% | 3.8% | 2024 |
Mp Pensjon Pk | Company | 3.3% | 3.3% | 2024 |
Libras As | Company | 2.7% | 2.7% | 2024 |
Norkon Privat Holding As | Company | 2.7% | 2.7% | 2024 |
Must Invest As | Company | 2.3% | 2.3% | 2024 |
Gøbel Kurs- Og Konsulenttjenester As | Company | 2.2% | 2.2% | 2024 |
Hold My Bir As | Company | 2.1% | 2.1% | 2024 |
Nøring As | Company | 1.7% | 1.7% | 2024 |
| Individual | 1.7% | 1.7% | 2022 | |
Vimami As | Company | 1.7% | 1.7% | 2023 |
Sungam As | Company | 1.4% | 1.4% | 2024 |
| Individual | 1.0% | 1.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Eirik Straume Næsje | Chief Executive Officer | 0 companies |
| Rune Holen | Board of Directors | 0 companies |
| Espen Agdestein | Board of Directors | 0 companies |
| Baard Haugen | Board of Directors | 0 companies |
| Sverre Christian Munck | Chairman | 0 companies |
| Kristian Brekke Djuve | Chairman | 0 companies |
| Joakim Kjemperud | Chairman | 0 companies |
| Håkon Eikeland Grepperud | Board of Directors | 0 companies |