| Revenue | NOK 0 | — |
| EBITDA | NOK -719K | +15% |
| Net profit | NOK -1,2M | +96% |
| Total assets | NOK 38,8M | -8% |
| Equity | NOK 31,3M | -4% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 40 209 | 57 775 | 0 | 0 | 0 | 450 | 1 800 | 750 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | −6 223 | −9 420 | −1 181 | −0 | −0 | −1 489 | −2 181 | −1 997 | −1 291 | −2 045 | −351 | −927 | −222 | −56 | −0 | −0 |
| EBITDA | 923 | −7 510 | −2 693 | 0 | 0 | −2 282 | −1 254 | −1 902 | −1 978 | −2 873 | −990 | −1 578 | −800 | −866 | −845 | −719 |
| Depreciation & amort. | −2 759 | −6 448 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | −1 836 | −13 957 | −2 693 | 0 | 0 | −2 282 | −1 254 | −1 902 | −1 978 | −2 873 | −990 | −1 578 | −800 | −866 | −845 | −719 |
| Net financials | 507 | 697 | 1 973 | 0 | 0 | 3 295 | 5 396 | 15 334 | 12 307 | 9 064 | 6 322 | 633 | 6 273 | −948 | −28 345 | −449 |
| Profit before tax | −1 329 | −13 260 | −720 | 0 | 0 | 1 013 | 4 142 | 13 432 | 10 329 | 6 191 | 5 332 | −946 | 5 473 | −1 814 | −29 190 | −1 168 |
| Tax | 237 | 155 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | 596 | −0 | −0 | −570 | −0 | −0 | −0 |
| Net profit | −1 566 | −13 415 | −720 | 0 | 0 | 1 013 | 4 142 | 13 432 | 10 329 | 5 595 | 5 332 | −946 | 6 043 | −1 814 | −29 190 | −1 168 |
| Item | 2008 | 2009 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 32 071 | 17 904 | 31 408 | — | — | 29 053 | 33 111 | 36 825 | 35 854 | 36 756 | 66 434 | 66 128 | 72 150 | 69 491 | 42 332 | 38 847 |
| Equity | 25 004 | 5 529 | 20 387 | — | — | 23 667 | 20 884 | 23 706 | 23 835 | 24 430 | 35 828 | 44 883 | 51 498 | 59 685 | 32 494 | 31 326 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24 000 | 19 200 | 12 800 | 9 600 | 9 600 | 7 518 |
| Short-term debt | 7 045 | 12 375 | 7 937 | 0 | 0 | 5 387 | 12 227 | 13 119 | 12 019 | 12 326 | 6 606 | 2 045 | 7 852 | 206 | 237 | 2 |
| Total debt | 7 067 | 12 375 | 11 021 | 0 | 0 | 5 387 | 12 227 | 13 119 | 12 019 | 12 326 | 30 606 | 21 245 | 20 652 | 9 806 | 9 837 | 7 520 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HM Deputy Member | Deputy Member | 2022 | — | — |
JA Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Pettersson Invest As | Company | 35.3% | 35.3% | 2023 |
Aars Invest As | Company | 32.7% | 32.7% | 2022 |
| Individual | 15.2% | 15.2% | 2022 | |
Aamodt Invest Aps | Company | 15.2% | 15.2% | 2023 |
Calma-Invest As | Company | 10.9% | 10.9% | 2023 |
The Growth Factory Invest Aps | Company | 10.9% | 10.9% | 2023 |
Sansa Invest Aps | Company | 10.9% | 10.9% | 2023 |
| Individual | 9.1% | 9.1% | 2022 | |
Aamodt Milde Invest As | Company | 9.1% | 9.1% | 2023 |
Baccus As | Company | 4.1% | 4.1% | 2023 |
Gløttom As | Company | 1.9% | 1.9% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Harald Møller | Deputy Member | 0 companies |
| John Aamodt | Chief Executive Officer | 0 companies |
| Mia Frøysadal Arnet | Board of Directors | 0 companies |
| Jesper Lilledal Holmgaard | Chairman | 0 companies |
| Fredrik Alexander Woxen | Chairman | 0 companies |
| Mehrdad Amini | Board of Directors | 0 companies |
| Bjørn Kjetil Pettersson | Board of Directors | 0 companies |