| Revenue | NOK 1,5M | -55% |
| EBITDA | NOK -159K | +93% |
| Net profit | NOK -224K | +90% |
| Total assets | NOK 178K | -77% |
| Equity | NOK -990K | -29% |
| Employees | 2 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 7 595 | 7 362 | 5 273 | 3 317 | 1 488 |
| Staff expenses | −3 981 | −4 256 | −4 677 | −2 717 | −3 |
| EBITDA | −994 | −369 | −2 728 | −2 135 | −159 |
| Depreciation & amort. | −20 | −23 | −29 | −25 | −25 |
| EBIT | −1 014 | −392 | −2 757 | −2 160 | −184 |
| Net financials | −1 | −16 | −51 | 0 | −40 |
| Profit before tax | −1 015 | −408 | −2 807 | −2 159 | −224 |
| Tax | −0 | −0 | −0 | −0 | −0 |
| Net profit | −1 015 | −408 | −2 807 | −2 159 | −224 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 3 485 | 2 685 | 1 666 | 767 | 178 |
| Equity | 1 209 | 801 | 493 | −766 | −990 |
| Long-term debt | 52 | 0 | 0 | 0 | 0 |
| Short-term debt | 2 225 | 1 884 | 1 173 | 1 533 | 1 167 |
| Total debt | 2 276 | 1 884 | 1 173 | 1 533 | 1 167 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
IN Chief Executive Officer | Chief Executive Officer | 2024 |
TT Chief Executive Officer | Chief Executive Officer | 2023 |
| Former (2) | ||
TB Chief Executive Officer | Chief Executive Officer | 2022 – 2023 |
KK Chief Executive Officer | Chief Executive Officer | 2022 – 2023 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
| Chairman | 2022 – 2023 | |
| Chairman | 2021 – 2022 | |
| Board of Directors | 2022 – 2023 | |
| Board of Directors | 2022 – 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 92% | 92% | 2023 | |
| Company | 92% | 92% | 2022 | |
| Company | 8% | 8% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Inge Nikolay Dørheim | Chief Executive Officer | 0 companies |
| Torleiv Broch-Austvoll | Chief Executive Officer | 0 companies |
| Tom Trones | Chief Executive Officer | 0 companies |
| Kjell Kro | Chief Executive Officer | 0 companies |
| Ørjan Wilhelmsen | Chairman | 0 companies |
| Heinz Valentin Goldhahn | Chairman | 0 companies |
| Stein Gunnar Thunheim | Board of Directors | 0 companies |
| Christer Olsen | Board of Directors | 0 companies |