| Revenue | NOK 363,9M | +27% |
| EBITDA | NOK -6,9M | +78% |
| Net profit | NOK -7,2M | +72% |
| Total assets | NOK 100,3M | -55% |
| Equity | NOK 8,4M | +39% |
| Employees | 64 | — |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 65 633 | 21 042 | 10 244 | 23 746 | 86 702 | 47 901 | 38 177 | 27 023 | 106 382 | 186 630 | 214 101 | 416 671 | 285 677 | 363 865 |
| Staff expenses | −1 274 | −1 658 | −903 | −1 605 | −3 706 | −3 402 | −6 031 | −5 560 | −7 573 | −5 923 | −3 882 | −23 984 | −39 339 | −30 442 |
| EBITDA | −5 262 | −394 | −250 | −1 658 | 2 170 | 1 801 | −3 722 | −2 710 | 1 329 | 1 572 | 12 374 | 10 869 | −31 553 | −6 949 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −1 429 | −1 028 | −1 329 |
| EBIT | −5 262 | −394 | −250 | −1 658 | 2 170 | 1 801 | −3 722 | −2 710 | 1 329 | 1 572 | 12 374 | 9 440 | −32 581 | −8 278 |
| Net financials | 146 | −138 | 70 | 39 | −29 | −316 | −1 262 | −546 | −779 | −565 | 435 | 377 | 105 | 163 |
| Profit before tax | −5 116 | −533 | −180 | −1 619 | 2 142 | 1 485 | −4 984 | −3 256 | 550 | 1 007 | 12 809 | 9 817 | −32 477 | −8 115 |
| Tax | −1 432 | −148 | −44 | −430 | 585 | 384 | −1 139 | −695 | 131 | 288 | 2 764 | 1 295 | −7 143 | −907 |
| Net profit | −3 685 | −384 | −136 | −1 189 | 1 557 | 1 101 | −3 845 | −2 561 | 419 | 719 | 10 045 | 8 522 | −25 333 | −7 208 |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 19 953 | 4 643 | 5 854 | 5 336 | 21 483 | 28 178 | 58 528 | 39 922 | 49 696 | 131 074 | 164 752 | 209 695 | 220 515 | 100 266 |
| Equity | 625 | 623 | 919 | 892 | 869 | 818 | 1 187 | 1 090 | 1 044 | 938 | 987 | 26 300 | 6 040 | 8 371 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 19 328 | 4 020 | 4 936 | 4 443 | 20 614 | 27 360 | 57 341 | 38 832 | 48 653 | 130 136 | 163 765 | 183 395 | 214 475 | 91 895 |
| Total debt | 19 328 | 4 020 | 4 936 | 4 443 | 20 614 | 27 360 | 57 341 | 38 832 | 48 653 | 130 136 | 163 765 | 183 395 | 214 475 | 91 895 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EK Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
AT Chief Executive Officer | Chief Executive Officer | 2026 | — | — |
ID Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Fremantle Norway As | Company | 100.0% | 100.0% | 2023 |
Fremantle Finland Oy | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Eva Kristine Rolland Korshamn | Chief Executive Officer | 0 companies |
| Agnete Thuland | Chief Executive Officer | 0 companies |
| Ingvild Daae | Chief Executive Officer | 0 companies |
| Georget Eliska Schlick | Chairman | 0 companies |
| Jørgen Hermansen | Board of Directors | 0 companies |
| Morten Mogensen | Chairman | 0 companies |
| Sara Lina Johanna Lindberg | Board of Directors | 0 companies |