| Revenue | NOK 1M | -58% |
| EBITDA | NOK -2,2M | +68% |
| Net profit | NOK -8,5M | +31% |
| Total assets | NOK 11,3M | -19% |
| Equity | NOK -1,4M | -119% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 571 | 212 | 1 | 82 | 82 | 176 | 139 | 91 | 174 | 165 | 0 | 36 | 937 | 1 755 | 2 455 | 1 032 |
| Staff expenses | −2 306 | −1 119 | −753 | −756 | −777 | −209 | −214 | −280 | −208 | −152 | −174 | −0 | −68 | −529 | −1 760 | −5 |
| EBITDA | −6 897 | −2 663 | −3 650 | −2 981 | −2 152 | −1 460 | −3 491 | −3 291 | −4 813 | −4 427 | −5 459 | −4 726 | −4 512 | −6 092 | −6 829 | −2 215 |
| Depreciation & amort. | −985 | −1 392 | −1 514 | −1 628 | −1 628 | −672 | −1 266 | −1 495 | −1 807 | −2 539 | −3 149 | −2 834 | −3 397 | −4 084 | −5 045 | −5 883 |
| EBIT | −7 882 | −4 055 | −5 163 | −4 609 | −3 780 | −2 132 | −4 757 | −4 786 | −6 620 | −6 966 | −8 608 | −7 560 | −7 908 | −10 176 | −11 874 | −8 098 |
| Net financials | −528 | 400 | 77 | −204 | −334 | −330 | −323 | −300 | −165 | −427 | −947 | −660 | 3 318 | −347 | −386 | −406 |
| Profit before tax | −8 410 | −3 655 | −5 087 | −4 813 | −4 114 | −2 463 | −5 080 | −5 086 | −6 785 | −7 393 | −9 555 | −8 220 | −4 591 | −10 523 | −12 260 | −8 503 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | −8 410 | −3 655 | −5 087 | −4 813 | −4 114 | −2 463 | −5 080 | −5 086 | −6 785 | −7 393 | −9 555 | −8 220 | −4 591 | −10 523 | −12 260 | −8 503 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6 826 | 5 372 | 4 424 | 2 764 | 1 815 | 5 863 | 5 533 | 6 868 | 6 511 | 11 028 | 10 269 | 13 566 | 12 429 | 12 937 | 13 939 | 11 337 |
| Equity | −2 678 | 810 | 1 567 | −3 246 | −473 | −1 000 | 1 616 | 4 705 | 1 120 | 2 710 | −1 445 | −383 | 6 026 | 7 513 | 7 140 | −1 363 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 051 | 6 268 | 9 302 | 9 712 | 3 957 | 3 660 | 2 627 | 5 441 |
| Short-term debt | 9 504 | 4 562 | 2 858 | 6 011 | 2 288 | 6 863 | 3 917 | 2 163 | 1 340 | 1 140 | 993 | 2 532 | 1 282 | 1 142 | 3 022 | 5 769 |
| Total debt | 9 504 | 4 562 | 2 858 | 6 011 | 2 288 | 6 863 | 3 917 | 2 163 | 5 391 | 7 408 | 10 295 | 12 244 | 5 239 | 4 803 | 5 649 | 11 210 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FM Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Chriba As | Company | 83.7% | 83.7% | 2022 |
Telecom As | Company | 6.7% | 6.7% | 2022 |
New Normal Venture As | Company | 5.8% | 5.8% | 2022 |
| Individual | 1.0% | 1.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Fabien Marc Sebastien Ignaccolo | Chief Executive Officer | 0 companies |
| Louis William Härter | Board of Directors | 0 companies |
| Kenneth Frode Goovaerts Bern | Board of Directors | 0 companies |
| Aleksander Farstad | Chairman | 0 companies |
| Steinar Norvald Birkeland | Board of Directors | 0 companies |
| Christen Bakke | Board of Directors | 0 companies |