| Revenue | NOK 7,6M | -38% |
| EBITDA | NOK -3,5M | -208% |
| Net profit | NOK -3,9M | -262% |
| Total assets | NOK 8,3M | +21% |
| Equity | NOK -1,1M | -142% |
| Employees | 21 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 195 | 1 331 | 1 423 | 1 788 | 355 | 120 | 291 | 0 | 192 | 72 | 76 | 109 | 0 | 0 | 3 843 | 12 143 | 7 564 |
| Staff expenses | −287 | −443 | −467 | −416 | −20 | −0 | −0 | −0 | −21 | −74 | −20 | −42 | −0 | 2 | −1 542 | −1 236 | −4 374 |
| EBITDA | 72 | 61 | 286 | 520 | −28 | −34 | 230 | −543 | 156 | −94 | 52 | 56 | −4 | −22 | 433 | 3 210 | −3 466 |
| Depreciation & amort. | −132 | −131 | −133 | −131 | −118 | −118 | −118 | −36 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −109 | −247 |
| EBIT | −61 | −70 | 152 | 389 | −146 | −152 | 112 | −578 | 156 | −94 | 52 | 56 | −4 | −22 | 433 | 3 100 | −3 714 |
| Net financials | −93 | −75 | −69 | −54 | −41 | −28 | −23 | −12 | −0 | 0 | 0 | −4 | 0 | 0 | −15 | −38 | −167 |
| Profit before tax | −153 | −145 | 83 | 335 | −187 | −180 | 88 | −590 | 156 | −94 | 52 | 53 | −4 | −22 | 419 | 3 063 | −3 881 |
| Tax | −12 | −0 | −0 | 48 | −48 | −0 | 61 | −61 | −0 | −0 | −0 | 12 | −0 | −0 | 92 | 674 | −21 |
| Net profit | −141 | −145 | 83 | 287 | −139 | −180 | 27 | −529 | 156 | −94 | 52 | 41 | −4 | −22 | 327 | 2 389 | −3 860 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 456 | 1 253 | 1 593 | 1 729 | 1 241 | 915 | 782 | 62 | 203 | 88 | 104 | 32 | 31 | 0 | 849 | 6 888 | 8 339 |
| Equity | 246 | 102 | 185 | 472 | 333 | 153 | 510 | −19 | 137 | 44 | 96 | 137 | 134 | 0 | 327 | 2 716 | −1 144 |
| Long-term debt | 1 000 | 825 | 794 | 636 | 471 | 321 | 172 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 121 | 391 | 894 |
| Short-term debt | 210 | 327 | 614 | 620 | 437 | 442 | 99 | 80 | 66 | 44 | 8 | −105 | −103 | 0 | 401 | 3 782 | 8 590 |
| Total debt | 1 210 | 1 152 | 1 408 | 1 257 | 908 | 762 | 272 | 80 | 66 | 44 | 8 | −105 | −103 | 0 | 522 | 4 172 | 9 484 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AG Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
KL Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
PA Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2024 | — | — | |
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Infuture Invest As | Company | 50.0% | 50.0% | 2024 |
Sylbra Invest As | Company | 50.0% | 50.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Audun Glomseth | Chief Executive Officer | 0 companies |
| Krister Lahm Halonen | Chief Executive Officer | 0 companies |
| Per Anders Brattgjerd | Chief Executive Officer | 0 companies |
| Arve Monkan | Chairman | 0 companies |
| Inge Lahm Halonen | Board of Directors | 0 companies |
| Bjørn Tormod Johnstad | Board of Directors | 0 companies |
| Bård Vegard Marken | Chairman | 0 companies |
| Thea Monkan Eidem | Chairman | 0 companies |