| Revenue | NOK 100K | -20% |
| EBITDA | NOK -53K | +42% |
| Net profit | NOK -42K | +55% |
| Total assets | NOK 24K | -60% |
| Equity | NOK -54K | -335% |
| Employees | 2 | — |
| Item | 2022 | 2023 | 2024 |
|---|---|---|---|
| Revenue | 50 | 125 | 100 |
| Staff expenses | −0 | −42 | −0 |
| EBITDA | −40 | −91 | −53 |
| Depreciation & amort. | −0 | −0 | −0 |
| EBIT | −40 | −91 | −53 |
| Net financials | 0 | −1 | −0 |
| Profit before tax | −40 | −92 | −53 |
| Tax | −0 | −0 | −12 |
| Net profit | −40 | −92 | −42 |
| Item | 2022 | 2023 | 2024 |
|---|---|---|---|
| Total assets | 107 | 60 | 24 |
| Equity | 90 | −12 | −54 |
| Long-term debt | 0 | 41 | 61 |
| Short-term debt | 17 | 31 | 17 |
| Total debt | 17 | 72 | 78 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MF Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
HZ Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Cofounder Iii As | Company | 25.0% | 25.0% | 2023 |
Skamfoten Holding Ab | Company | 25.0% | 25.0% | 2024 |
| Individual | 12.5% | 12.5% | 2022 | |
Ntnu Technology Transfer As | Company | 12.5% | 12.5% | 2023 |
Metiq As | Company | 10.5% | 10.5% | 2024 |
| Individual | 2.0% | 2.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Frøseth | Chief Executive Officer | 0 companies |
| Hannes Zedel | Chief Executive Officer | 0 companies |
| Jan Mårten Görnerup | Board of Directors | 0 companies |
| Jan Andreas Biti | Chairman | 0 companies |
| Karl Robert Drescher Fritzsch | Board of Directors | 0 companies |
| Gisle Østereng | Chairman | 0 companies |