| Revenue | NOK 13,2M | +77% |
| EBITDA | NOK 1,7M | +184% |
| Net profit | NOK 556K | +117% |
| Total assets | NOK 5,1M | -7% |
| Equity | NOK 1,2M | +889% |
| Employees | 5 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 757 | 0 | 0 | 0 | 0 | 0 | 0 | 9 114 | 4 521 | 15 | 2 955 | 1 457 | 3 399 | 28 083 | 1 449 | 7 466 | 13 236 |
| Staff expenses | −0 | 24 | −0 | −0 | −0 | −0 | −0 | −0 | −2 081 | −2 708 | −4 604 | −2 829 | −2 319 | −5 377 | −5 902 | −4 735 | −4 745 |
| EBITDA | −2 451 | −431 | −690 | −54 | −629 | −1 279 | −3 783 | −4 912 | −6 896 | −3 565 | −1 484 | −3 991 | −2 093 | 1 976 | −10 112 | −2 002 | 1 686 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −480 | −1 567 | −2 257 | −2 299 | −2 469 | −861 | −1 288 | −975 | −824 | −688 |
| EBIT | −2 451 | −431 | −690 | −54 | −629 | −1 279 | −3 783 | −5 392 | −8 463 | −5 823 | −3 783 | −6 460 | −2 955 | 688 | −11 087 | −2 826 | 998 |
| Net financials | 3 | −1 | −0 | −41 | −40 | −121 | 5 | −23 | −49 | −110 | −21 | −122 | −54 | −1 427 | 141 | −361 | −442 |
| Profit before tax | −2 448 | −432 | −690 | −94 | −669 | −1 399 | −3 778 | −5 415 | −8 513 | −5 932 | −3 804 | −6 582 | −3 008 | −739 | −10 946 | −3 187 | 556 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | −2 448 | −432 | −690 | −94 | −669 | −1 399 | −3 778 | −5 415 | −8 513 | −5 932 | −3 804 | −6 582 | −3 008 | −739 | −10 946 | −3 187 | 556 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 761 | 720 | 421 | 708 | 664 | 1 608 | 5 044 | 8 966 | 9 929 | 10 973 | 10 679 | 11 493 | 8 548 | 14 251 | 6 330 | 5 504 | 5 141 |
| Equity | −3 014 | 427 | −29 | 387 | −281 | 1 586 | 2 877 | 3 053 | −134 | 8 443 | 8 910 | 5 490 | 5 193 | 8 454 | 1 028 | 118 | 1 170 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 755 | 2 500 | 2 500 | 2 375 | 2 855 | 2 581 | 2 756 |
| Short-term debt | 986 | 293 | 450 | 320 | 945 | 23 | 2 167 | 5 913 | 10 062 | 2 530 | 1 014 | 3 503 | 855 | 3 421 | 2 447 | 2 806 | 1 215 |
| Total debt | 3 775 | 293 | 450 | 320 | 945 | 23 | 2 167 | 5 913 | 10 062 | 2 530 | 1 769 | 6 003 | 3 355 | 5 796 | 5 302 | 5 386 | 3 971 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JD Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
AV Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Solsta Invest As | Company | 15.9% | 15.9% | 2024 |
Asesor As | Company | 11.0% | 11.0% | 2024 |
Steinar Skjervik Investering As | Company | 6.6% | 6.6% | 2024 |
Vagle Invest As | Company | 4.4% | 4.4% | 2024 |
Amplo Invest As | Company | 3.9% | 3.9% | 2024 |
Omniverse As | Company | 3.8% | 3.8% | 2024 |
| Individual | 3.4% | 3.4% | 2022 | |
| Individual | 3.2% | 3.2% | 2024 | |
Allum Industrier As | Company | 3.2% | 3.2% | 2024 |
Algot Invest As | Company | 3.1% | 3.1% | 2024 |
Alyla As | Company | 2.9% | 2.9% | 2024 |
Kristians And As | Company | 2.9% | 2.9% | 2024 |
Hapo Consult As | Company | 2.6% | 2.6% | 2024 |
| Individual | 2.5% | 2.5% | 2024 | |
Ginor As | Company | 2.4% | 2.4% | 2024 |
Hapo Holding As | Company | 2.3% | 2.3% | 2023 |
Acquario As | Company | 2.1% | 2.1% | 2024 |
Ribes Reserve As | Company | 2.1% | 2.1% | 2024 |
| Individual | 1.8% | 1.8% | 2024 | |
Tb Revisjon As | Company | 1.7% | 1.7% | 2024 |
Haitoukin As | Company | 1.3% | 1.3% | 2024 |
Bergeland As | Company | 1.3% | 1.3% | 2024 |
Fururabben As | Company | 1.3% | 1.3% | 2024 |
Ennox Technology As | Company | 1.3% | 1.3% | 2024 |
Sirius As | Company | 1.3% | 1.3% | 2024 |
Blodbøken As | Company | 1.2% | 1.2% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Jon Dale Gjerstad | Chief Executive Officer | 0 companies |
| Asbjørn Vagle | Chief Executive Officer | 0 companies |
| Svein Ilebekk | Board of Directors | 0 companies |
| Jørn Mikal Bergeland | Board of Directors | 0 companies |
| Lars Jansen Viste | Board of Directors | 0 companies |