| Revenue | NOK 34,7M | +6% |
| EBITDA | NOK -2,4M | -123% |
| Net profit | NOK -4,3M | -171% |
| Total assets | NOK 53,5M | -5% |
| Equity | NOK 34,1M | -11% |
| Employees | 26 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 973 | 2 327 | 3 610 | 3 612 | 8 202 | 6 491 | 9 300 | 15 460 | 22 587 | 13 732 | 14 614 | 18 839 | 20 769 | 22 836 | 32 654 | 34 694 |
| Staff expenses | −0 | −0 | −128 | −35 | −938 | −2 095 | −4 617 | −5 136 | −5 438 | −6 293 | −7 336 | −5 681 | −6 457 | −7 348 | −7 156 | −8 159 | −8 646 | −21 190 |
| EBITDA | 0 | 0 | −1 127 | 598 | −1 568 | −1 077 | −839 | −2 387 | −2 073 | −2 770 | 4 856 | 457 | 1 721 | 4 255 | 3 999 | 1 617 | 10 336 | −2 378 |
| Depreciation & amort. | −0 | −0 | −68 | −128 | −610 | −995 | −2 049 | −3 384 | −3 680 | −11 496 | −1 999 | −1 572 | −1 447 | −1 542 | −1 534 | −1 695 | −2 351 | −3 405 |
| EBIT | 0 | 0 | −1 195 | 470 | −2 178 | −2 072 | −2 888 | −5 772 | −5 752 | −14 266 | 2 857 | −1 115 | 274 | 2 713 | 2 465 | −78 | 7 985 | −5 782 |
| Net financials | 0 | 0 | 12 | −55 | −225 | −666 | −228 | 2 924 | 3 554 | −22 601 | −580 | 711 | 1 498 | 767 | 1 231 | 733 | −482 | −127 |
| Profit before tax | 0 | 0 | −1 183 | 415 | −2 403 | −2 738 | −3 116 | −2 848 | −2 198 | −36 867 | 2 277 | −404 | 1 772 | 3 480 | 3 696 | 655 | 7 503 | −5 910 |
| Tax | −0 | −0 | −371 | 96 | −750 | −924 | −937 | −955 | −420 | −4 490 | 851 | 74 | 212 | 685 | 611 | −52 | 1 446 | −1 590 |
| Net profit | 0 | 0 | −812 | 319 | −1 653 | −1 814 | −2 179 | −1 893 | −1 779 | −32 377 | 1 426 | −478 | 1 560 | 2 795 | 3 085 | 707 | 6 057 | −4 320 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | — | 1 538 | 6 209 | 16 494 | 29 486 | 43 658 | 64 823 | 62 506 | 42 910 | 42 498 | 37 328 | 38 802 | 45 463 | 46 279 | 51 234 | 56 509 | 53 464 |
| Equity | — | — | 598 | 917 | 3 264 | 15 960 | 25 781 | 47 048 | 45 270 | 22 893 | 24 318 | 23 840 | 25 399 | 28 598 | 31 683 | 32 390 | 38 447 | 34 127 |
| Long-term debt | 0 | 0 | 694 | −294 | −372 | 10 993 | 13 891 | 13 946 | 12 268 | 12 867 | 9 225 | 6 843 | 8 535 | 10 291 | 9 331 | 10 252 | 11 085 | 9 558 |
| Short-term debt | 0 | 0 | 246 | 1 499 | 2 813 | 2 533 | 3 986 | 3 828 | 4 968 | 7 151 | 8 446 | 6 391 | 4 719 | 6 475 | 5 168 | 8 591 | 6 977 | 9 778 |
| Total debt | 0 | 0 | 940 | 4 999 | 12 858 | 13 526 | 17 877 | 17 775 | 17 236 | 20 018 | 17 671 | 13 234 | 13 254 | 16 766 | 14 499 | 18 843 | 18 062 | 19 336 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ES Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
PS Deputy Member | Deputy Member | 2021 | — | — |
RV Observer | Observer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Geno Sa | Company | 50.0% | 50.0% | 2024 |
Investinor Direkte As | Company | 37.3% | 37.3% | 2024 |
Cryo Invest As | Company | 12.8% | 12.8% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Eli Sætersmoen | Chief Executive Officer | 0 companies |
| Pål Sommer Breiland | Deputy Member | 0 companies |
| Ronny Vikdal | Observer | 0 companies |
| Alf-Helge Aarskog | Board of Directors | 0 companies |
| Karina Wessel | Board of Directors | 0 companies |
| Torbjørn Almlid | Board of Directors | 0 companies |
| Otto Søberg | Chairman | 0 companies |
| Kristin Malonæs | Board of Directors | 0 companies |
| Even Søfteland | Chairman | 0 companies |
| Kjetil Haga | Board of Directors | 0 companies |