| Revenue | NOK 7,3M | -14% |
| EBITDA | NOK -91K | +87% |
| Net profit | NOK -323K | +60% |
| Total assets | NOK 4,6M | -15% |
| Equity | NOK 1,8M | -15% |
| Employees | 5 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 142 | 147 | 121 | 483 | 2 058 | 2 698 | 2 706 | 2 598 | 1 761 | 2 888 | 2 687 | 2 509 | 5 875 | 9 633 | 8 504 | 7 310 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −1 | −59 | −426 | −1 116 | −1 993 | −1 794 |
| EBITDA | 0 | −21 | −18 | −20 | 79 | 266 | 185 | −471 | −92 | 133 | −70 | −32 | 223 | 1 034 | 1 489 | −712 | −91 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −10 | −10 | −10 | −0 | −0 | −0 | −0 | −5 | −7 |
| EBIT | 0 | −21 | −18 | −20 | 79 | 266 | 185 | −471 | −102 | 123 | −80 | −32 | 223 | 1 034 | 1 489 | −717 | −98 |
| Net financials | 0 | −1 | −2 | −2 | −2 | 5 | −25 | −59 | −81 | −6 | −76 | −96 | −98 | −160 | −184 | −96 | −225 |
| Profit before tax | 0 | −22 | −20 | −22 | 77 | 271 | 160 | −529 | −183 | 116 | −156 | −128 | 125 | 874 | 1 305 | −813 | −323 |
| Tax | −0 | −0 | −0 | −0 | −0 | 72 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | 75 | 290 | −0 | −0 |
| Net profit | 0 | −22 | −20 | −22 | 77 | 199 | 160 | −529 | −183 | 116 | −156 | −128 | 125 | 799 | 1 015 | −813 | −323 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | 227 | 147 | 119 | 836 | 1 292 | 1 886 | 1 844 | 1 390 | 1 507 | 1 826 | 1 798 | 2 090 | 3 232 | 4 592 | 5 409 | 4 591 |
| Equity | — | −24 | −44 | 9 | 501 | 700 | 792 | 263 | 79 | 196 | 40 | 134 | 258 | 1 057 | 2 942 | 2 128 | 1 805 |
| Long-term debt | 0 | 0 | 0 | 0 | 50 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 251 | 191 | 110 | 286 | 593 | 1 093 | 1 581 | 1 311 | 1 311 | 1 786 | 1 664 | 1 832 | 2 175 | 1 651 | 3 281 | 2 786 |
| Total debt | 0 | 251 | 191 | 110 | 336 | 593 | 1 093 | 1 581 | 1 311 | 1 311 | 1 786 | 1 664 | 1 832 | 2 175 | 1 651 | 3 281 | 2 786 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Deputy Member | Deputy Member | 2023 | — | — |
SB Deputy Member | Deputy Member | 2022 | — | — |
TO Deputy Member | Deputy Member | 2023 | — | — |
MF Deputy Member | Deputy Member | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Joymount As | Company | 14.2% | 14.2% | 2024 |
Tenor Holding As | Company | 12.6% | 12.6% | 2024 |
| Individual | 10.4% | 10.4% | 2024 | |
| Individual | 10.4% | 10.4% | 2024 | |
| Individual | 10.4% | 10.4% | 2024 | |
Truenorth Holding As | Company | 5.3% | 5.3% | 2024 |
Reinfjell Holding As | Company | 3.2% | 3.2% | 2024 |
H5 Innovations As | Company | 3.2% | 3.2% | 2024 |
| Individual | 2.7% | 2.7% | 2024 | |
DARACHA AS | Company | 2.7% | 2.7% | 2024 |
| Individual | 2.7% | 2.7% | 2024 | |
| Individual | 2.1% | 2.1% | 2024 | |
Midtoddveien Invest As | Company | 2.1% | 2.1% | 2024 |
| Individual | 1.6% | 1.6% | 2024 | |
| Individual | 1.2% | 1.2% | 2024 | |
| Individual | 1.1% | 1.1% | 2024 | |
Osadal Invest As | Company | 1.1% | 1.1% | 2024 |
| Individual | 1.1% | 1.1% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Johnny Morten Rivli | Deputy Member | 0 companies |
| Simen Belsnes | Deputy Member | 0 companies |
| Tore Olaf Tvete | Deputy Member | 0 companies |
| Morten Fretheim Johannessen | Deputy Member | 0 companies |
| Espen Kerekes Elstad | Board of Directors | 0 companies |
| Henrik Andreas Oppebøen Folkvord | Board of Directors | 0 companies |
| Are Kirkeli Strand | Board of Directors | 0 companies |
| Rolf Frydenberg | Chairman | 0 companies |