| Revenue | NOK 280,2M | +2% |
| EBITDA | NOK -23,2M | -159% |
| Net profit | NOK -31,1M | -158% |
| Total assets | NOK 137,1M | -19% |
| Equity | NOK -27,8M | -945% |
| Employees | 47 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 213 355 | 229 652 | 199 552 | 274 953 | 280 194 |
| Staff expenses | −31 845 | −34 812 | −35 912 | −45 136 | −48 866 |
| EBITDA | 15 182 | 11 558 | −10 634 | −8 989 | −23 236 |
| Depreciation & amort. | −1 231 | −1 064 | −1 177 | −1 231 | −1 256 |
| EBIT | 13 952 | 10 494 | −11 811 | −10 219 | −24 492 |
| Net financials | −3 719 | −53 | −3 624 | −6 003 | −15 302 |
| Profit before tax | 10 233 | 10 441 | −15 435 | −16 222 | −39 794 |
| Tax | 2 254 | 2 322 | −3 332 | −4 193 | −8 738 |
| Net profit | 7 979 | 8 119 | −12 102 | −12 029 | −31 057 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 75 423 | 96 123 | 97 234 | 169 465 | 137 068 |
| Equity | 16 155 | 16 119 | 7 639 | 3 285 | −27 772 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 59 268 | 80 004 | 89 595 | 166 180 | 164 840 |
| Total debt | 59 268 | 80 004 | 89 595 | 166 180 | 164 840 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
FW Chief Executive Officer | Chief Executive Officer | 2024 |
| Former (1) | ||
JT Chief Executive Officer | Chief Executive Officer | 2016 – 2024 |
| Name | Role | Member since |
|---|---|---|
| Current (5) | ||
| Board of Directors | 2024 | |
| Board of Directors | 2024 | |
| Board of Directors | 2021 | |
| Chairman | 2021 | |
ZX | Board of Directors | 2024 |
| Former (2) | ||
| Chairman | 2020 – 2021 | |
| Board of Directors | 2021 – 2024 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Filip Weiby Viken | Chief Executive Officer | 0 companies |
| John Terje Skaara | Chief Executive Officer | 0 companies |
| Henning Ivar Berg | Board of Directors | 0 companies |
| Per Odd Salberg | Board of Directors | 0 companies |
| Stein Jone Lithun | Board of Directors | 0 companies |
| Hans Petter Slettebø | Chairman | 0 companies |
| Jiangang Xu | Board of Directors | 0 companies |
| Jan Tore Skårland | Chairman | 0 companies |
| Zhen Xu | Board of Directors | 0 companies |