| Revenue | NOK 0 | — |
| EBITDA | NOK -326K | -32% |
| Net profit | NOK -353K | -117% |
| Total assets | NOK 2,9M | +9% |
| Equity | NOK 1,3M | +13% |
| Employees | 2 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 79 | 56 | 58 | 59 | 119 | 432 | 382 | 98 | 0 | 0 | 50 | 580 | 319 | 130 | 0 | 0 | 0 |
| Staff expenses | −150 | −139 | −412 | −396 | −307 | −340 | −501 | −273 | −70 | −158 | −864 | −908 | −658 | −891 | −137 | −52 | −28 |
| EBITDA | −239 | −192 | −537 | −471 | −830 | −879 | −447 | −529 | −202 | −619 | −1 632 | −792 | −791 | −1 112 | −357 | −248 | −326 |
| Depreciation & amort. | −13 | −17 | −17 | −15 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | −252 | −210 | −555 | −486 | −830 | −879 | −447 | −529 | −202 | −619 | −1 632 | −792 | −791 | −1 112 | −357 | −248 | −326 |
| Net financials | 15 | 9 | 1 | −0 | 32 | 8 | 1 | −0 | −2 | −4 | −3 | −3 | −16 | −3 | −71 | −107 | −127 |
| Profit before tax | −237 | −201 | −553 | −486 | −797 | −872 | −446 | −529 | −204 | −623 | −1 635 | −795 | −806 | −1 115 | −427 | −355 | −453 |
| Tax | −69 | −56 | −155 | −178 | −303 | −285 | −120 | −44 | 1 237 | −0 | −0 | −0 | −0 | −0 | −0 | −2 400 | −99 |
| Net profit | −168 | −144 | −398 | −309 | −494 | −587 | −325 | −485 | −1 441 | −623 | −1 635 | −795 | −806 | −1 115 | −427 | 2 045 | −353 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 949 | 884 | 498 | 872 | 2 617 | 1 933 | 1 545 | 1 636 | 224 | 919 | 1 465 | 554 | 1 847 | 644 | 103 | 2 619 | 2 865 |
| Equity | 860 | 715 | 317 | 561 | 2 067 | 1 480 | 1 154 | 1 420 | −22 | 664 | 1 029 | 234 | 127 | −987 | −1 415 | 1 131 | 1 277 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 500 | 1 500 | 1 500 | 1 500 | 1 500 |
| Short-term debt | 89 | 169 | 181 | 312 | 550 | 453 | 390 | 216 | 246 | 255 | 436 | 321 | 219 | 131 | 18 | −11 | 88 |
| Total debt | 89 | 169 | 181 | 312 | 550 | 453 | 390 | 216 | 246 | 255 | 436 | 321 | 1 719 | 1 631 | 1 518 | 1 489 | 1 588 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PE Chief Executive Officer | Chief Executive Officer | 1997 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 12.7% | 12.7% | 2022 | |
Elk As | Company | 12.1% | 12.1% | 2022 |
Tec Venture As | Company | 12.1% | 12.1% | 2022 |
Fernando Miranda | Company | 9.5% | 9.5% | 2022 |
| Individual | 3.2% | 3.2% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Per Erik Holm | Chief Executive Officer | 0 companies |
| Pål Kloster | Board of Directors | 0 companies |