| Revenue | NOK 850K | -79% |
| EBITDA | NOK -3,7M | +69% |
| Net profit | NOK -782K | +99% |
| Total assets | NOK 35,3M | -2% |
| Equity | NOK 32,9M | -2% |
| Employees | 1 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 066 | 881 | 2 100 | 2 758 | 7 115 | 10 209 | 4 412 | 4 812 | 5 005 | 1 924 | 4 272 | 3 402 | 1 739 | 3 695 | 3 975 | 4 001 | 850 |
| Staff expenses | −0 | −12 | −42 | −0 | −3 085 | −7 181 | −1 847 | −1 640 | −2 684 | −319 | −2 530 | −2 160 | −2 372 | −2 532 | −1 731 | −1 823 | −1 477 |
| EBITDA | 45 | −5 875 | −706 | −201 | −314 | −814 | −2 720 | −2 416 | −1 677 | −4 609 | −5 758 | −7 158 | −5 194 | −3 787 | −1 473 | −11 743 | −3 673 |
| Depreciation & amort. | −7 | −8 | −13 | −13 | −15 | −13 | −19 | −34 | −34 | −32 | −25 | −24 | −0 | −0 | −0 | −37 836 | −0 |
| EBIT | 39 | −5 883 | −719 | −214 | −329 | −827 | −2 739 | −2 449 | −1 711 | −4 640 | −5 783 | −7 182 | −5 194 | −3 787 | −1 473 | −49 578 | −3 673 |
| Net financials | 385 | 196 | 240 | 367 | 520 | 1 059 | 1 101 | 1 924 | 3 004 | 4 814 | −23 768 | −289 | 562 | 1 000 | −5 333 | −74 191 | 2 892 |
| Profit before tax | 424 | −5 687 | −480 | 152 | 191 | 232 | −1 638 | −525 | 1 293 | 174 | −29 551 | −7 471 | −4 632 | −2 786 | −6 806 | −123 769 | −782 |
| Tax | 118 | −246 | 159 | 25 | −14 | 77 | −515 | −581 | −19 | 122 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | 306 | −5 441 | −639 | 127 | 204 | 154 | −1 123 | 56 | 1 312 | 52 | −29 551 | −7 471 | −4 632 | −2 786 | −6 806 | −123 769 | −782 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 26 109 | 20 422 | 28 866 | 36 558 | 52 244 | 57 863 | 84 165 | 109 728 | 152 307 | 150 647 | 134 981 | 142 102 | 207 548 | 211 260 | 160 361 | 36 076 | 35 262 |
| Equity | 23 944 | 19 517 | 27 645 | 35 513 | 50 979 | 51 114 | 82 421 | 108 335 | 107 944 | 148 762 | 120 798 | 112 812 | 153 189 | 173 083 | 119 864 | 33 674 | 32 892 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 5 600 | 816 | 816 | 26 428 | 0 | 0 | 0 | 12 440 | 0 | 0 | 0 | 0 |
| Short-term debt | 2 166 | 905 | 1 222 | 1 045 | 1 265 | 1 149 | 929 | 577 | 17 934 | 1 885 | 14 182 | 29 289 | 41 919 | 38 177 | 40 497 | 2 402 | 2 370 |
| Total debt | 2 166 | 905 | 1 222 | 1 045 | 1 265 | 6 749 | 1 745 | 1 393 | 44 363 | 1 885 | 14 182 | 29 289 | 54 359 | 38 177 | 40 497 | 2 402 | 2 370 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HN Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
HN Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
PB Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2024 | — | — | |
| Chairman | 2022 | — | — | |
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Bjørn Sund Invest As | Company | 12.3% | 12.3% | 2023 |
Bjørn Sund Invest 2 As | Company | 10.4% | 10.4% | 2024 |
Biro Holding As | Company | 9.7% | 9.7% | 2024 |
Moxie As | Company | 3.0% | 3.0% | 2024 |
FREDITA EIENDOM AS | Company | 6.1% | 6.1% | 2023 |
Green Gravity As | Company | 5.8% | 5.8% | 2023 |
Chrisco As | Company | 6.5% | 6.5% | 2024 |
Bgj Holding As | Company | 4.1% | 4.1% | 2023 |
Provida As | Company | 4.0% | 4.0% | 2024 |
Procent As | Company | 3.9% | 3.9% | 2024 |
Sarpsborg Mekaniske Verksted As | Company | 3.8% | 3.8% | 2023 |
Vading Holding As | Company | 3.7% | 3.7% | 2023 |
Tec Venture As | Company | 3.6% | 3.6% | 2024 |
Hilde Invest As | Company | 2.9% | 2.9% | 2023 |
Eikeland Consult As | Company | 2.5% | 2.5% | 2023 |
Nc Special Situations 2 As | Company | 30.5% | 30.5% | 2024 |
Kronlia Holding As | Company | 1.5% | 1.5% | 2023 |
Keypass As | Company | 1.2% | 1.2% | 2024 |
| Individual | 0.1% | 0.1% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Hans Nikolai Slungaard Slettebø | Chief Executive Officer | 0 companies |
| Hans Nicolai Slungaard Slettebø | Chief Executive Officer | 0 companies |
| Pål Bråthen | Chief Executive Officer | 0 companies |
| Jakob Bølgen Bronebakk | Board of Directors | 0 companies |
| Grethe Kristin Moen | Board of Directors | 0 companies |
| Richard Larsen | Board of Directors | 0 companies |
| Torbjørn Buer | Board of Directors | 0 companies |
| Bjørn Arild Dahlen | Chairman | 0 companies |
| Bjørn Sund | Chairman | 0 companies |
| Eystein Aspesletten | Chairman | 0 companies |