| Revenue | NOK 0 | — |
| EBITDA | NOK -4,9M | +23% |
| Net profit | NOK 3M | -98% |
| Total assets | NOK 324,8M | -38% |
| Equity | NOK 130,6M | -25% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 192 272 | 118 946 | 227 718 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | −31 598 | −36 950 | −42 655 | −314 | −508 | −393 | −822 | −642 | −691 | −630 | −647 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | 9 852 | 10 192 | 27 409 | −576 | −788 | −2 040 | −2 788 | −2 160 | −3 219 | −3 120 | −3 251 | −2 705 | −5 556 | −5 112 | −6 379 | −4 897 |
| Depreciation & amort. | −433 | −502 | −911 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | 9 419 | 9 690 | 26 498 | −576 | −788 | −2 040 | −2 788 | −2 160 | −3 219 | −3 120 | −3 251 | −2 705 | −5 556 | −5 112 | −6 379 | −4 897 |
| Net financials | 719 | −4 285 | −6 581 | 3 779 | 5 381 | 3 454 | 9 076 | 6 509 | 14 669 | 15 659 | 5 853 | −308 | 1 014 | 3 746 | 131 785 | 8 760 |
| Profit before tax | 10 138 | 5 405 | 19 917 | 3 203 | 4 593 | 1 414 | 6 288 | 4 349 | 11 450 | 12 538 | 2 602 | −3 013 | −4 543 | −1 365 | 125 406 | 3 863 |
| Tax | 2 172 | 4 283 | 5 576 | 1 219 | 765 | −1 225 | 123 | −309 | −607 | −432 | −871 | −650 | −0 | −0 | −0 | −0 |
| Net profit | 7 966 | 1 122 | 14 341 | 1 985 | 3 828 | 2 639 | 6 165 | 4 658 | 12 058 | 12 970 | 3 473 | −2 363 | −3 656 | −1 142 | 124 465 | 3 009 |
| Item | 2008 | 2009 | 2010 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 106 092 | 80 721 | 117 217 | 79 247 | 79 247 | 72 491 | 106 066 | 113 710 | 140 096 | 108 367 | 137 355 | 97 444 | 417 420 | 474 920 | 524 809 | 324 768 |
| Equity | 48 095 | 49 252 | 58 935 | 25 693 | 25 693 | 26 969 | 23 203 | 17 934 | 33 735 | 46 714 | 50 181 | 47 817 | 333 458 | 298 171 | 174 670 | 130 581 |
| Long-term debt | 5 783 | 29 | 5 148 | 0 | 0 | 15 000 | 15 000 | 15 000 | 16 000 | 12 000 | 8 000 | 4 000 | 0 | 0 | 0 | 0 |
| Short-term debt | 57 997 | 25 973 | 58 412 | 53 553 | 53 553 | 30 522 | 67 862 | 80 776 | 90 362 | 49 653 | 79 174 | 45 627 | 83 961 | 176 748 | 350 139 | 194 187 |
| Total debt | 57 997 | 26 003 | 63 560 | 53 553 | 53 553 | 45 522 | 82 862 | 95 776 | 106 362 | 61 653 | 87 174 | 49 627 | 83 961 | 176 748 | 350 139 | 194 187 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EF Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
PA Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
HC Deputy Member | Deputy Member | 2022 | — | — |
PK Observer | Observer | 2022 | — | — |
BH Deputy Member | Deputy Member | 2023 | — | — |
EM Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
AR | Board of Directors | 2021 | — | — |
| Chairman | 2024 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Cortex As | Company | 59.4% | 59.4% | 2024 |
Awc As | Company | 18.9% | 18.9% | 2024 |
Verdipapirfondet Dnb Miljøinvest | Company | 4.3% | 4.3% | 2024 |
| Individual | 3.8% | 3.8% | 2022 | |
Bank Pictet & Cie (Europe) Ag | Company | 3.5% | 3.5% | 2023 |
Bank Pictet & Cie (Europe) Ag | Company | 2.3% | 2.3% | 2024 |
| Individual | 1.9% | 1.9% | 2022 | |
Stenshagen Invest As | Company | 1.8% | 1.8% | 2024 |
The Bank Of New York Mellon Sa/Nv | Company | 1.8% | 1.8% | 2024 |
| Individual | 1.1% | 1.1% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Eirik Fadnes | Chief Executive Officer | 0 companies |
| Per Audun Lillebø | Chief Executive Officer | 0 companies |
| Hilde Cathrine Varly | Deputy Member | 0 companies |
| Per-Christian Kroepelien Lillebø | Observer | 0 companies |
| Berit Hottran Edvardsson | Deputy Member | 0 companies |
| Eirik Marheim Fadnes | Chief Executive Officer | 0 companies |
| Ragnhild Brokstad Lund-Johansen | Board of Directors | 0 companies |
| Arve Ree | Board of Directors | 0 companies |
| Andreas Mørk | Chairman | 0 companies |
| Vibecke Hverven | Board of Directors | 0 companies |
| Anselmo Teixeira | Board of Directors | 0 companies |
| Glen Thomas Daigger | Board of Directors | 0 companies |
| Birgitte Judith Lillebø Sandvold | Board of Directors | 0 companies |
| Dragos Talvescu | Board of Directors | 0 companies |
| Gro Merete Brækken | Chairman | 0 companies |