| Revenue | NOK 13,6M | +11% |
| EBITDA | NOK 273K | +113% |
| Net profit | NOK -1,1M | +55% |
| Total assets | NOK 16,8M | +111% |
| Equity | NOK -2,6M | -71% |
| Employees | 10 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 13 524 | 7 329 | 10 554 | 12 262 | 13 618 |
| Staff expenses | −8 221 | −8 968 | −9 361 | −9 830 | −8 514 |
| EBITDA | 2 056 | −5 649 | −1 921 | −2 177 | 273 |
| Depreciation & amort. | −679 | −452 | −239 | −356 | −1 392 |
| EBIT | 1 377 | −6 100 | −2 160 | −2 533 | −1 119 |
| Net financials | −1 415 | −722 | −237 | 115 | 28 |
| Profit before tax | −38 | −6 823 | −2 397 | −2 418 | −1 091 |
| Tax | −0 | −0 | −0 | −0 | −0 |
| Net profit | −38 | −6 823 | −2 397 | −2 418 | −1 091 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 8 207 | 5 627 | 7 357 | 7 946 | 16 765 |
| Equity | −40 856 | −47 678 | 883 | −1 536 | −2 627 |
| Long-term debt | 46 199 | 48 877 | 1 260 | 2 335 | 11 637 |
| Short-term debt | 2 864 | 4 429 | 5 214 | 7 146 | 7 755 |
| Total debt | 49 062 | 53 305 | 6 474 | 9 481 | 19 392 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
ON Deputy Member | Deputy Member | 2022 |
RM Chief Executive Officer | Chief Executive Officer | 2021 |
| Former (1) | ||
RM Deputy Member | Deputy Member | 2018 – 2022 |
| Name | Role | Member since |
|---|---|---|
| Current (5) | ||
| Board of Directors | 2022 | |
| Chairman | 2022 | |
| Board of Directors | 2022 | |
| Deputy Chairman | 2022 | |
| Board of Directors | 2024 | |
| Former (1) | ||
| Board of Directors | 2022 – 2024 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Rolf Magne Husebø | Deputy Member | 0 companies |
| Ove Netland | Deputy Member | 0 companies |
| Randi Mjelde Heimdal | Chief Executive Officer | 0 companies |
| Ove Årseth | Board of Directors | 0 companies |
| Per Christian Eriksen | Chairman | 0 companies |
| Adrian Philip Mccann | Board of Directors | 0 companies |
| Jørn Schneede | Deputy Chairman | 0 companies |
| Per Magne Ueland | Board of Directors | 0 companies |
| Klaus Arnold Heinrich Meyer | Board of Directors | 0 companies |