| Revenue | NOK 433K | +82% |
| EBITDA | NOK -2,4M | +17% |
| Net profit | NOK -2,4M | +17% |
| Total assets | NOK 257K | -92% |
| Equity | NOK -146K | -106% |
| Employees | 4 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 129 | 468 | 1 495 | 2 095 | 3 325 | 3 370 | 5 022 | 5 774 | 6 519 | 41 | 2 601 | 1 052 | 1 191 | 1 105 | 242 | 238 | 433 |
| Staff expenses | −3 | −60 | −678 | −1 239 | −1 669 | −1 510 | −2 884 | −3 162 | −3 814 | −1 994 | −1 942 | −2 040 | −1 064 | −458 | −1 128 | −2 458 | −2 084 |
| EBITDA | −264 | −408 | 31 | −321 | 104 | 285 | 358 | 548 | 528 | −2 355 | −1 691 | −2 417 | −1 108 | −485 | −1 768 | −2 932 | −2 439 |
| Depreciation & amort. | −319 | −323 | −320 | −65 | −42 | −16 | −24 | −24 | −21 | −10 | −18 | −34 | −23 | −23 | −23 | −0 | −0 |
| EBIT | −583 | −731 | −289 | −386 | 62 | 269 | 334 | 524 | 507 | −2 366 | −1 710 | −2 451 | −1 131 | −508 | −1 791 | −2 932 | −2 439 |
| Net financials | −70 | −111 | −104 | −109 | −111 | −113 | −101 | −88 | −84 | −108 | −250 | −16 | −22 | −17 | −30 | −1 | −2 |
| Profit before tax | −653 | −842 | −394 | −495 | −49 | 156 | 233 | 436 | 423 | −2 474 | −1 960 | −2 467 | −1 153 | −525 | −1 821 | −2 934 | −2 441 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | −653 | −842 | −394 | −495 | −49 | 156 | 233 | 436 | 423 | −2 474 | −1 960 | −2 467 | −1 153 | −525 | −1 821 | −2 934 | −2 441 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 613 | 456 | 431 | 888 | 1 495 | 1 382 | 1 845 | 1 212 | 1 555 | 6 265 | 2 333 | 202 | 93 | 121 | 5 633 | 3 032 | 257 |
| Equity | −576 | −1 417 | −1 811 | −2 306 | −2 356 | −2 200 | −1 967 | −1 531 | −1 108 | −2 285 | 1 608 | −859 | −1 246 | −1 771 | 5 228 | 2 295 | −146 |
| Long-term debt | 1 100 | 0 | 0 | 0 | 1 580 | 1 460 | 1 665 | 1 799 | 1 588 | 892 | 0 | 448 | 1 052 | 1 203 | 13 | 13 | 13 |
| Short-term debt | 88 | 282 | 759 | 1 624 | 2 270 | 2 122 | 2 148 | 944 | 1 074 | 7 658 | 725 | 613 | 287 | 689 | 392 | 724 | 390 |
| Total debt | 1 188 | 1 873 | 2 241 | 3 194 | 3 851 | 3 582 | 3 812 | 2 743 | 2 663 | 8 550 | 725 | 1 061 | 1 339 | 1 893 | 405 | 737 | 403 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FS Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Samuelsen Consulting As | Company | 41.0% | 41.0% | 2022 |
| Individual | 20.2% | 20.2% | 2022 | |
Vilhelmsen As | Company | 19.0% | 19.0% | 2022 |
Nyhavn Salteri As | Company | 14.7% | 14.7% | 2022 |
Db Labs As | Company | 5.0% | 5.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Frode Samuelsen | Chief Executive Officer | 0 companies |
| Kurt Roar Vilhelmsen | Board of Directors | 0 companies |
| Bente Svensson | Board of Directors | 0 companies |
| Ståle Karlsen | Board of Directors | 0 companies |
| Håvard Nordtveit | Board of Directors | 0 companies |