| Revenue | NOK 2M | -62% |
| EBITDA | NOK -9,5M | -14% |
| Net profit | NOK -12,7M | -2% |
| Total assets | NOK 21,6M | -20% |
| Equity | NOK 9,6M | -57% |
| Employees | 6 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 317 | 774 | 556 | 1 233 | 963 | 674 | 215 | 625 | 1 522 | 2 679 | 2 681 | 3 509 | 4 148 | 7 309 | 7 569 | 5 424 | 2 041 |
| Staff expenses | −228 | −434 | −780 | −1 298 | −1 096 | −946 | −1 399 | −1 474 | −3 316 | −4 156 | −2 233 | −2 217 | −3 374 | −4 429 | −5 443 | −6 219 | −4 935 |
| EBITDA | −88 | −239 | −1 309 | −1 555 | −1 361 | −1 270 | −2 147 | −1 788 | −4 413 | −6 034 | −2 251 | −48 | −1 390 | −3 652 | −5 019 | −8 303 | −9 457 |
| Depreciation & amort. | −0 | −0 | −0 | −5 | −6 | −6 | −6 | −6 | −6 | −18 | −33 | −833 | −1 313 | −2 188 | −3 048 | −3 405 | −2 828 |
| EBIT | −88 | −239 | −1 309 | −1 560 | −1 367 | −1 276 | −2 152 | −1 794 | −4 419 | −6 051 | −2 284 | −881 | −2 703 | −5 840 | −8 067 | −11 709 | −12 286 |
| Net financials | −1 | 2 | −21 | 4 | 4 | 5 | 3 | −3 | 1 | 18 | 54 | 59 | −208 | 358 | 90 | −2 | −454 |
| Profit before tax | −88 | −236 | −1 330 | −1 556 | −1 363 | −1 271 | −2 149 | −1 797 | −4 417 | −6 033 | −2 230 | −822 | −2 912 | −5 482 | −7 977 | −11 711 | −12 740 |
| Tax | −41 | −67 | −448 | −552 | −459 | −287 | −657 | −332 | −945 | −1 610 | −399 | −224 | −0 | −0 | −0 | 841 | −0 |
| Net profit | −47 | −170 | −882 | −1 005 | −904 | −984 | −1 492 | −1 465 | −3 472 | −4 423 | −1 832 | −598 | −2 912 | −5 482 | −7 977 | −12 551 | −12 740 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 336 | 769 | 1 999 | 2 250 | 2 628 | 3 076 | 3 345 | 4 204 | 11 042 | 18 588 | 16 749 | 15 790 | 15 344 | 45 063 | 39 928 | 27 038 | 21 585 |
| Equity | 270 | 700 | 1 840 | 1 836 | 1 932 | 1 948 | 1 706 | 2 741 | 8 769 | 15 970 | 14 138 | 13 540 | 10 628 | 39 541 | 34 846 | 22 298 | 9 555 |
| Long-term debt | 0 | 0 | 0 | 0 | 250 | 850 | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | 3 000 | 2 733 | 2 333 | 1 933 | 8 310 |
| Short-term debt | 66 | 69 | 158 | 414 | 446 | 277 | 639 | 462 | 1 273 | 1 618 | 1 611 | 1 250 | 1 716 | 2 789 | 2 749 | 2 807 | 3 720 |
| Total debt | 66 | 69 | 158 | 414 | 696 | 1 127 | 1 639 | 1 462 | 2 273 | 2 618 | 2 611 | 2 250 | 4 716 | 5 522 | 5 082 | 4 740 | 12 030 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BA Deputy Member | Deputy Member | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Dynamk Capital Llc | Company | 22.3% | 22.3% | 2024 |
Leiv Eiriksson Nyskaping As | Company | 20.5% | 20.5% | 2024 |
Eidco As | Company | 15.9% | 15.9% | 2024 |
T3s Technologies Inc | Company | 11.2% | 11.2% | 2024 |
Sparebank 1 Smn Invest As | Company | 6.1% | 6.1% | 2024 |
Investitude As | Company | 5.0% | 5.0% | 2024 |
Svanhild Og Arne Musts Fond For Medisinsk Forskning Sti | Company | 2.8% | 2.8% | 2024 |
Helift As | Company | 2.8% | 2.8% | 2024 |
| Individual | 2.4% | 2.4% | 2024 | |
Baf Holding As | Company | 1.9% | 1.9% | 2024 |
| Individual | 1.8% | 1.8% | 2024 | |
| Individual | 1.4% | 1.4% | 2024 | |
Core Competence Ab | Company | 1.4% | 1.4% | 2024 |
Must Invest As | Company | 1.1% | 1.1% | 2024 |
Turtle Invest As | Company | 1.0% | 1.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Bjørn Anders Fossum | Deputy Member | 0 companies |
| Tom Edward Pike | Board of Directors | 0 companies |
| Reinhard Vogt | Board of Directors | 0 companies |
| Jan Erik Foss | Board of Directors | 0 companies |
| Trygve Brautaset | Board of Directors | 0 companies |
| Per Arne Eide | Board of Directors | 0 companies |
| Carl-Åke Carlsson | Chairman | 0 companies |