| Revenue | NOK 4M | -4% |
| EBITDA | NOK -3,3M | -49% |
| Net profit | NOK -3,7M | -40% |
| Total assets | NOK 43,7M | -6% |
| Equity | NOK 37,5M | -7% |
| Employees | 7 | — |
| Item | 2008 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 50 | 51 | 76 | 194 | 68 | 60 | 890 | 200 | 200 | 81 | 120 | 765 | 388 | 1 871 | 4 143 | 3 971 |
| Staff expenses | −0 | −0 | −0 | −0 | −59 | −63 | −0 | −55 | −55 | −57 | −362 | −698 | −875 | −4 772 | −5 540 | −5 989 |
| EBITDA | −323 | −480 | −223 | −215 | 48 | 60 | 140 | −615 | −822 | −563 | −1 195 | −994 | −1 536 | −755 | −2 201 | −3 269 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −3 | −13 | −28 | −58 |
| EBIT | −323 | −480 | −223 | −215 | 48 | 60 | 140 | −615 | −822 | −563 | −1 195 | −994 | −1 540 | −767 | −2 229 | −3 327 |
| Net financials | 2 | −167 | −45 | −12 | 2 | 2 | −245 | −149 | −190 | −199 | −226 | −233 | −599 | −361 | −405 | −357 |
| Profit before tax | −320 | −647 | −268 | −227 | 51 | 62 | −105 | −764 | −1 012 | −763 | −1 421 | −1 227 | −2 139 | −1 128 | −2 634 | −3 685 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | −320 | −647 | −268 | −227 | 51 | 62 | −105 | −764 | −1 012 | −763 | −1 421 | −1 227 | −2 139 | −1 128 | −2 634 | −3 685 |
| Item | 2008 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2 606 | 5 423 | 7 521 | 10 060 | 10 657 | 12 342 | 12 534 | 14 594 | 18 105 | 20 630 | 22 443 | 24 961 | 35 053 | 43 830 | 46 712 | 43 715 |
| Equity | 1 442 | 4 240 | 5 857 | 6 735 | 8 136 | 8 198 | 11 512 | 10 748 | 15 697 | 16 656 | 18 990 | 19 613 | 30 611 | 35 896 | 40 089 | 37 467 |
| Long-term debt | 0 | 0 | 220 | 1 046 | 1 463 | 3 294 | 553 | 2 951 | 1 626 | 3 734 | 2 500 | 2 500 | 2 500 | 6 000 | 5 500 | 4 708 |
| Short-term debt | 714 | 1 183 | 759 | 2 280 | 1 058 | 850 | 469 | 895 | 782 | 240 | 952 | 2 848 | 1 942 | 1 934 | 1 123 | 1 540 |
| Total debt | 714 | 1 183 | 979 | 3 325 | 2 522 | 4 144 | 1 022 | 3 846 | 2 408 | 3 974 | 3 452 | 5 348 | 4 442 | 7 934 | 6 623 | 6 248 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KK Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
LG Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Scanvacc As | Company | 40.5% | 40.5% | 2022 |
Kaurstad As | Company | 21.3% | 21.3% | 2022 |
O. C. Hansen Rådgivning As | Company | 3.9% | 3.9% | 2022 |
Rena Utviklingsselskap As | Company | 3.6% | 3.6% | 2022 |
Wegro Invest As | Company | 2.6% | 2.6% | 2022 |
Sintef Holding As | Company | 2.0% | 2.0% | 2022 |
| Individual | 2.0% | 2.0% | 2022 | |
| Individual | 1.9% | 1.9% | 2022 | |
Akwa Sweden Ab | Company | 1.9% | 1.9% | 2022 |
Adigo Mekatronikk As | Company | 1.8% | 1.8% | 2022 |
| Individual | 1.6% | 1.6% | 2022 | |
| Individual | 1.5% | 1.5% | 2022 | |
Kess Investment As | Company | 1.3% | 1.3% | 2022 |
| Individual | 1.2% | 1.2% | 2022 | |
Jusila As | Company | 1.2% | 1.2% | 2022 |
| Individual | 1.1% | 1.1% | 2022 | |
| Individual | 1.1% | 1.1% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Kristian Kaurstad Morthen | Chief Executive Officer | 0 companies |
| Leif Gromstad | Chief Executive Officer | 0 companies |
| Mari Rindal Øyen | Board of Directors | 0 companies |
| Håkon Rypern Volldal | Board of Directors | 0 companies |
| Odd Christopher Hansen | Chairman | 0 companies |
| Lars Andreas Speilberg | Board of Directors | 0 companies |
| Ole Kristian Kaurstad | Chairman | 0 companies |
| Kåre Gunnar Fløystad | Board of Directors | 0 companies |
| Øyvind Overskeid | Board of Directors | 0 companies |
| Geir Stang Hauge | Board of Directors | 0 companies |
| Elisabeth Morthen | Chairman | 0 companies |
| Amund Hamre | Board of Directors | 0 companies |