| Revenue | NOK 108M | +11% |
| EBITDA | NOK -4,9M | +44% |
| Net profit | NOK -5,2M | +52% |
| Total assets | NOK 66,1M | -21% |
| Equity | NOK 43,6M | -3% |
| Employees | 68 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2 187 | 6 805 | 5 324 | 8 554 | 12 561 | 16 034 | 29 253 | 36 830 | 36 052 | 50 988 | 60 820 | 80 959 | 40 290 | 56 101 | 57 014 | 97 132 | 107 968 |
| Staff expenses | −2 781 | −3 436 | −5 002 | −6 587 | −7 914 | −10 059 | −12 692 | −16 078 | −17 472 | −23 401 | −26 920 | −32 494 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | −2 995 | −1 520 | −4 948 | −4 161 | −4 284 | −3 660 | 3 437 | 3 863 | −194 | 6 145 | 6 992 | 15 248 | −14 851 | −13 707 | −26 465 | −8 666 | −4 883 |
| Depreciation & amort. | −17 | −755 | −1 162 | −31 | −51 | −74 | −97 | −294 | −465 | −486 | −659 | −784 | −973 | −2 207 | −2 206 | −1 354 | −1 926 |
| EBIT | −3 013 | −2 275 | −6 110 | −4 192 | −4 335 | −3 733 | 3 340 | 3 569 | −659 | 5 659 | 6 333 | 14 464 | −15 823 | −15 914 | −28 671 | −10 021 | −6 809 |
| Net financials | −28 | −37 | 36 | 8 | −139 | 4 | 12 | 18 | 13 | −44 | −76 | 92 | 81 | 2 | 53 | −722 | 1 623 |
| Profit before tax | −3 040 | −2 312 | −6 074 | −4 183 | −4 474 | −3 729 | 3 352 | 3 587 | −646 | 5 615 | 6 258 | 14 556 | −15 742 | −15 911 | −28 618 | −10 743 | −5 187 |
| Tax | −850 | −646 | −2 546 | −1 473 | −1 233 | −1 287 | 642 | 1 040 | −676 | 845 | 980 | 2 378 | −4 507 | −0 | −0 | −0 | −0 |
| Net profit | −2 190 | −1 665 | −3 528 | −2 710 | −3 240 | −2 442 | 2 710 | 2 547 | 31 | 4 770 | 5 278 | 12 178 | −11 235 | −16 167 | −28 618 | −10 743 | −5 187 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4 984 | 8 302 | 10 386 | 12 953 | 14 494 | 21 841 | 25 446 | 30 046 | 30 632 | 43 862 | 48 543 | 63 988 | 54 893 | 77 030 | 54 847 | 83 666 | 66 082 |
| Equity | 3 212 | 7 147 | 8 622 | 10 319 | 11 068 | 18 627 | 21 337 | 23 884 | 25 414 | 30 184 | 36 603 | 49 406 | 39 078 | 61 097 | 33 696 | 44 741 | 43 593 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 232 | 197 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1 772 | 1 155 | 1 764 | 2 635 | 3 426 | 3 214 | 4 109 | 5 931 | 5 020 | 13 678 | 11 940 | 14 581 | 15 815 | 15 933 | 21 151 | 38 925 | 22 490 |
| Total debt | 1 772 | 1 155 | 1 764 | 2 635 | 3 426 | 3 214 | 4 109 | 6 162 | 5 217 | 13 678 | 11 940 | 14 581 | 15 815 | 15 933 | 21 151 | 38 925 | 22 490 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KØ Observer | Observer | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Torkap As | Company | 14.5% | 14.5% | 2024 |
Passesta As | Company | 12.3% | 12.3% | 2024 |
Norselab F I Sqh As | Company | 6.9% | 6.9% | 2024 |
Nunatak As | Company | 6.3% | 6.3% | 2024 |
| Individual | 5.3% | 5.3% | 2022 | |
Bryhni.Com As | Company | 5.3% | 5.3% | 2024 |
Ubon Partners S.À.R.L. | Company | 4.7% | 4.7% | 2023 |
Casamare Invest As | Company | 4.0% | 4.0% | 2024 |
Ghibli As | Company | 3.7% | 3.7% | 2024 |
Tv 2 Gruppen As | Company | 3.7% | 3.7% | 2024 |
| Individual | 2.9% | 2.9% | 2024 | |
Kolnes Cybernetic Consulting As | Company | 2.8% | 2.8% | 2024 |
Andenes Investments S.L | Company | 2.8% | 2.8% | 2024 |
| Individual | 2.4% | 2.4% | 2024 | |
Sollund As | Company | 2.4% | 2.4% | 2023 |
Constantia As | Company | 2.3% | 2.3% | 2024 |
Kaski Limited | Company | 2.3% | 2.3% | 2024 |
Moxnes Limited | Company | 2.3% | 2.3% | 2024 |
Slåpekroken As | Company | 2.1% | 2.1% | 2024 |
Sci Finance As | Company | 2.1% | 2.1% | 2024 |
Sundt As | Company | 1.8% | 1.8% | 2024 |
Robert Horne | Company | 1.7% | 1.7% | 2023 |
Robert Horne | Company | 1.7% | 1.7% | 2024 |
| Individual | 1.6% | 1.6% | 2024 | |
As Biotrade | Company | 1.4% | 1.4% | 2024 |
Navartech As | Company | 1.3% | 1.3% | 2024 |
| Individual | 1.0% | 1.0% | 2024 | |
| Individual | 0.3% | 0.3% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Kristian Øvsthus | Observer | 0 companies |
| Thor Andre Talhaug | Board of Directors | 0 companies |
| Bertrand Marius Steen | Board of Directors | 0 companies |
| Vibeke Jahr | Board of Directors | 0 companies |
| Tonje Slorafoss | Board of Directors | 0 companies |
| Aksel Lund Svindal | Board of Directors | 0 companies |
| Tore Engebretsen | Chairman | 0 companies |
| Jon Petter Helgesen Åsen | Board of Directors | 0 companies |
| Vibeke Jahr Nyvold | Board of Directors | 0 companies |
| Krisztina Horvath | Board of Directors | 0 companies |
| Axel Dahl | Board of Directors | 0 companies |