| Revenue | NOK 298K | -99% |
| EBITDA | NOK -5,6M | -253% |
| Net profit | NOK -8,8M | -412% |
| Total assets | NOK 20,8M | +53% |
| Equity | NOK 86K | -95% |
| Employees | 2 | — |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 352 | 889 | 1 422 | 1 189 | 1 415 | 3 541 | 4 975 | 10 959 | 13 223 | 13 961 | 8 583 | 17 760 | 22 841 | 21 346 | 298 |
| Staff expenses | −7 | −0 | −1 | −3 | −11 | −24 | −810 | −2 000 | −2 658 | −4 656 | −3 860 | −2 586 | −5 133 | −5 117 | −1 248 | −1 047 |
| EBITDA | −32 | 24 | 30 | 73 | 43 | 264 | 580 | 82 | 1 283 | 1 145 | 2 288 | −581 | 1 823 | 1 998 | 3 665 | −5 619 |
| Depreciation & amort. | −0 | −0 | −6 | −14 | −0 | −0 | −29 | −64 | −97 | −156 | −140 | −109 | −82 | −83 | −36 | −2 145 |
| EBIT | −32 | 24 | 24 | 59 | 43 | 264 | 551 | 18 | 1 186 | 989 | 2 148 | −690 | 1 741 | 1 915 | 3 629 | −7 764 |
| Net financials | 0 | −2 | 1 | −1 | 4 | −5 | −1 | 5 | 947 | −290 | −384 | −392 | 5 293 | −250 | −43 | −1 041 |
| Profit before tax | −32 | 23 | 25 | 59 | 47 | 259 | 550 | 23 | 2 134 | 700 | 1 764 | −1 082 | 7 033 | 1 665 | 3 586 | −8 805 |
| Tax | −0 | −0 | 2 | 18 | 15 | 70 | 151 | 10 | 259 | 67 | 193 | −193 | 227 | 378 | 763 | −5 |
| Net profit | −32 | 23 | 23 | 40 | 32 | 189 | 399 | 13 | 1 875 | 632 | 1 572 | −889 | 6 807 | 1 287 | 2 823 | −8 800 |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 69 | 195 | 361 | 268 | 563 | 545 | 1 302 | 1 460 | 7 897 | 8 400 | 12 817 | 10 554 | 5 582 | 9 847 | 13 553 | 20 763 |
| Equity | 68 | 91 | 114 | 154 | 186 | 375 | 774 | 787 | 2 662 | 2 372 | 3 943 | 3 054 | 221 | 1 508 | 1 643 | 86 |
| Long-term debt | 0 | 0 | 75 | 75 | 78 | 76 | 60 | 33 | 2 200 | 2 677 | 6 116 | 5 565 | 2 125 | 1 625 | 1 130 | 8 172 |
| Short-term debt | 1 | 29 | 172 | 39 | 299 | 94 | 467 | 640 | 3 035 | 3 352 | 2 758 | 1 935 | 3 237 | 6 714 | 10 781 | 12 504 |
| Total debt | 1 | 104 | 247 | 114 | 377 | 170 | 528 | 673 | 5 235 | 6 029 | 8 874 | 7 499 | 5 362 | 8 339 | 11 910 | 20 676 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SJ Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
PB Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Emso Holding As | Company | 100.0% | 100.0% | 2023 |
Wakandi Holding As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Stian Johannes Andreassen | Chief Executive Officer | 0 companies |
| Petter Bjørnvald Olsen | Chief Executive Officer | 0 companies |
| Arve Haugseter | Chairman | 0 companies |
| Espen Kvelland | Chairman | 0 companies |
| Erling Hoftun | Board of Directors | 0 companies |