| Revenue | NOK 8,5M | -60% |
| EBITDA | NOK -968K | -160% |
| Net profit | NOK -2,3M | -641% |
| Total assets | NOK 5,4M | -22% |
| Equity | NOK 2,5M | -48% |
| Employees | 2 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9 327 | 8 164 | 12 251 | 7 005 | 3 192 | 5 089 | 12 335 | 22 400 | 32 513 | 55 878 | 58 335 | 61 479 | 53 180 | 45 776 | 31 852 | 21 470 | 8 519 |
| Staff expenses | −370 | −1 336 | −2 066 | −2 143 | −1 613 | −1 206 | −1 189 | −1 127 | −1 183 | −1 151 | −1 754 | −2 186 | −2 303 | −2 724 | −2 703 | −1 976 | −1 046 |
| EBITDA | 117 | −493 | 244 | 762 | −33 | 459 | −126 | 1 587 | 1 916 | 1 841 | 666 | 4 342 | −1 061 | −4 239 | 1 193 | 1 625 | −968 |
| Depreciation & amort. | −100 | −100 | −100 | −100 | −100 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −1 238 | −1 238 |
| EBIT | 17 | −593 | 144 | 662 | −133 | 459 | −126 | 1 587 | 1 916 | 1 841 | 666 | 4 342 | −1 061 | −4 239 | 1 193 | 387 | −2 207 |
| Net financials | 93 | −234 | −53 | 3 | −56 | −104 | 47 | −407 | 44 | 300 | −1 | −913 | 1 331 | 287 | −132 | 40 | −103 |
| Profit before tax | 109 | −826 | 91 | 665 | −190 | 355 | −79 | 1 180 | 1 961 | 2 141 | 665 | 3 429 | 270 | −3 952 | 1 061 | 427 | −2 309 |
| Tax | 62 | −226 | −24 | 198 | 5 | 99 | −0 | 298 | 490 | 527 | 165 | 990 | 61 | −0 | −0 | −0 | −0 |
| Net profit | 47 | −600 | 115 | 466 | −195 | 255 | −79 | 882 | 1 470 | 1 615 | 501 | 2 439 | 209 | −3 952 | 1 061 | 427 | −2 309 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 629 | 1 390 | 2 397 | 1 942 | 393 | 716 | 808 | 2 186 | 4 036 | 10 673 | 12 024 | 9 410 | 8 693 | 9 965 | 9 066 | 6 895 | 5 398 |
| Equity | 151 | −449 | −334 | 132 | −62 | 193 | 114 | 996 | 2 466 | 4 081 | 4 581 | 7 020 | 7 229 | 3 277 | 4 338 | 4 765 | 2 456 |
| Long-term debt | 4 | 0 | 800 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 731 |
| Short-term debt | 1 474 | 1 839 | 1 931 | 1 810 | 456 | 523 | 695 | 1 191 | 1 570 | 6 592 | 7 443 | 2 390 | 1 464 | 6 688 | 4 728 | 2 130 | 2 211 |
| Total debt | 1 479 | 1 839 | 2 731 | 1 810 | 456 | 523 | 695 | 1 191 | 1 570 | 6 592 | 7 443 | 2 390 | 1 464 | 6 688 | 4 728 | 2 130 | 2 942 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CS Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
RS Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Unitree As | Company | 65.0% | 65.0% | 2022 |
| Individual | 10.0% | 10.0% | 2022 | |
Julie Solberg | Company | 10.0% | 10.0% | 2022 |
| Individual | 5.0% | 5.0% | 2022 | |
Anton Emilianov Vladimirovish | Company | 2.0% | 2.0% | 2022 |
Green Bee Training & Education Ab | Company | 2.0% | 2.0% | 2022 |
| Individual | 1.0% | 1.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Camilla Solberg Eikeland | Chief Executive Officer | 0 companies |
| Rino Solberg | Chief Executive Officer | 0 companies |