| Revenue | NOK 0 | — |
| EBITDA | NOK -195K | +94% |
| Net profit | NOK -157K | +95% |
| Total assets | NOK 1,1M | -53% |
| Equity | NOK 1,1M | -44% |
| Employees | 1 | — |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 150 | 140 | 68 | 0 | 0 | 0 | 215 | 0 | 75 | 700 | 840 | 2 955 | 911 | 0 |
| Staff expenses | −0 | −4 | −2 | −2 | −0 | −1 | −1 | −9 | −11 | −6 | −8 | −3 | −1 412 | −7 830 | −2 643 | −0 |
| EBITDA | −771 | −353 | −238 | −7 | −175 | −189 | −182 | −202 | −179 | −350 | −132 | −679 | −4 826 | −23 413 | −3 047 | −195 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −3 | −30 | −60 | −15 |
| EBIT | −771 | −353 | −238 | −7 | −175 | −189 | −182 | −202 | −179 | −350 | −132 | −679 | −4 828 | −23 443 | −3 107 | −210 |
| Net financials | 0 | −0 | 5 | 1 | 1 | 0 | 0 | 0 | 0 | −0 | −0 | 0 | 3 | 70 | 7 | 53 |
| Profit before tax | −771 | −353 | −233 | −6 | −174 | −189 | −182 | −202 | −179 | −350 | −132 | −679 | −4 826 | −23 372 | −3 101 | −157 |
| Tax | −216 | −273 | −85 | −2 | −29 | −51 | −4 | 567 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | −555 | −80 | −148 | −4 | −145 | −138 | −178 | −769 | −179 | −350 | −132 | −679 | −4 826 | −23 372 | −3 101 | −157 |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 888 | 1 463 | 826 | 724 | 593 | 580 | 572 | 135 | 144 | 21 | 458 | 1 576 | 30 357 | 9 703 | 2 310 | 1 079 |
| Equity | — | −197 | −345 | −350 | −495 | −633 | −810 | −112 | −291 | −641 | −773 | 1 165 | 28 339 | 4 967 | 1 887 | 1 058 |
| Long-term debt | 166 | 166 | 166 | 166 | 166 | 166 | 166 | 214 | 386 | 556 | 1 006 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 938 | 1 494 | 1 005 | 907 | 921 | 1 047 | 1 216 | 33 | 49 | 106 | 225 | 412 | 2 018 | 4 736 | 423 | 22 |
| Total debt | 1 104 | 1 660 | 1 172 | 1 074 | 1 088 | 1 213 | 1 382 | 247 | 435 | 662 | 1 231 | 412 | 2 018 | 4 736 | 423 | 22 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EK Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
LL Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2023 | — | — | |
PB | Board of Directors | 2023 | — | — |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Cappelen Skovholt As | Company | 40.4% | 40.4% | 2024 |
Ic Technology As | Company | 39.9% | 39.9% | 2024 |
Saga Pure Asa | Company | 32.6% | 32.6% | 2023 |
Expectra As | Company | 13.1% | 13.1% | 2024 |
Tyrihans Ab | Company | 2.8% | 2.8% | 2024 |
Steinar Sælid As | Company | 2.2% | 2.2% | 2024 |
Skavak Invest As | Company | 2.0% | 2.0% | 2023 |
Hydromar As | Company | 1.9% | 1.9% | 2023 |
Lakris Invest As | Company | 1.3% | 1.3% | 2023 |
Rebelijo As | Company | 1.1% | 1.1% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Espen Krogh | Chief Executive Officer | 0 companies |
| Leiv Låte | Chief Executive Officer | 0 companies |
| Reidar Langmo | Board of Directors | 0 companies |
| Jon Frode Vaksvik | Chairman | 0 companies |
| Per Kværum | Board of Directors | 0 companies |
| Rolf Sørli | Board of Directors | 0 companies |
| Pål Øyvind Berg | Board of Directors | 0 companies |
| Bjørn Simonsen | Board of Directors | 0 companies |
| Sture Jørgen Berg | Chairman | 0 companies |
| Pål Berg | Board of Directors | 0 companies |
| Otto Skovholt | Board of Directors | 0 companies |
| Inger-Lise Melby Nøstvik | Board of Directors | 0 companies |