| Revenue | NOK 408K | +2% |
| EBITDA | NOK -100,7M | -113% |
| Net profit | NOK -168,1M | -701% |
| Total assets | NOK 1,8B | +3% |
| Equity | NOK 1,3B | -9% |
| Employees | 0 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 291 | 430 | 452 | 408 | 144 | 1 551 | 708 | 352 | 318 | 399 | 408 |
| Staff expenses | −8 588 | −9 636 | −32 044 | −12 425 | −72 661 | −83 051 | −13 138 | −0 | −0 | −0 | −0 |
| EBITDA | −14 124 | −14 310 | −41 626 | −21 489 | −77 653 | −87 689 | −19 823 | −24 805 | −54 512 | −47 345 | −100 653 |
| Depreciation & amort. | −817 | −632 | −940 | −1 026 | −928 | −1 083 | −1 010 | −291 | −174 | −0 | −0 |
| EBIT | −14 941 | −14 942 | −42 566 | −22 515 | −78 581 | −88 772 | −20 833 | −25 097 | −54 685 | −47 345 | −100 653 |
| Net financials | 817 | −10 883 | 28 962 | 46 528 | 26 355 | 28 194 | −326 300 | 372 271 | 2 437 | 20 884 | −76 162 |
| Profit before tax | −14 124 | −25 824 | −13 604 | 24 013 | −52 226 | −60 578 | −347 134 | 347 174 | −52 249 | −26 461 | −176 815 |
| Tax | −12 015 | −3 308 | 208 | 3 235 | −13 012 | −11 452 | −3 130 | −3 164 | −10 458 | −5 481 | −8 737 |
| Net profit | −2 109 | −22 516 | −13 812 | 20 778 | −39 215 | −49 126 | −344 003 | 350 338 | −41 790 | −20 980 | −168 078 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 370 224 | 337 936 | 495 784 | 489 074 | 630 268 | 1 365 671 | 1 155 214 | 1 463 326 | 2 041 199 | 1 713 203 | 1 757 394 |
| Equity | 354 518 | 332 001 | 438 190 | 458 968 | 419 753 | 1 161 925 | 1 081 642 | 1 443 680 | 1 438 550 | 1 458 199 | 1 321 008 |
| Long-term debt | 0 | 2 271 | 2 172 | 2 131 | 41 247 | 1 848 | 1 739 | 1 708 | 1 521 | 1 412 | 1 286 |
| Short-term debt | 15 706 | 3 663 | 55 422 | 27 975 | 169 268 | 201 898 | 71 833 | 17 938 | 601 129 | 253 592 | 435 099 |
| Total debt | 15 706 | 5 934 | 57 594 | 30 106 | 210 515 | 203 746 | 73 572 | 19 646 | 602 650 | 255 004 | 436 385 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FD Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Aars As | Company | 90.9% | 90.9% | 2024 |
Mi Katalysator As | Company | 9.1% | 9.1% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Fredrik Dokk Nygaard | Chief Executive Officer | 0 companies |
| Jon Morten Møller | Board of Directors | 0 companies |
| Harald Møller | Board of Directors | 0 companies |
| Øyvind Schage Førde | Chairman | 0 companies |