| Revenue | NOK 80,1M | -50% |
| EBITDA | NOK -2,8M | -127% |
| Net profit | NOK -12,3M | -2930% |
| Total assets | NOK 51,3M | -36% |
| Equity | NOK -7,3M | -307% |
| Employees | 13 | — |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 353 | 2 537 | 1 634 | 6 697 | 16 341 | 28 034 | 34 968 | 38 957 | 40 991 | 39 432 | 41 447 | 61 784 | 106 393 | 137 492 | 160 325 | 80 060 |
| Staff expenses | −154 | −574 | −535 | −1 766 | −5 330 | −14 397 | −13 191 | −15 423 | −14 468 | −11 229 | −7 757 | −5 850 | −7 648 | −8 260 | −8 579 | −14 296 |
| EBITDA | −330 | −791 | −897 | −2 699 | −3 722 | −5 446 | 4 110 | 1 461 | −551 | 713 | 2 050 | 5 679 | 8 264 | 6 020 | 10 358 | −2 761 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −0 | −49 | −55 | −71 | −81 | −121 | −89 | −470 | −517 | −1 103 | −3 346 |
| EBIT | −330 | −791 | −897 | −2 699 | −3 722 | −5 446 | 4 061 | 1 405 | −623 | 632 | 1 928 | 5 591 | 7 793 | 5 504 | 9 255 | −6 107 |
| Net financials | 0 | 98 | −226 | −670 | −854 | 845 | −1 854 | −987 | −1 170 | −1 492 | −2 436 | −2 218 | 413 | −3 702 | −8 760 | −5 814 |
| Profit before tax | −330 | −692 | −1 123 | −3 370 | −4 576 | −4 601 | 2 207 | 418 | −1 793 | −861 | −508 | 3 372 | 8 206 | 1 801 | 496 | −11 921 |
| Tax | −0 | 0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −420 | 465 | 61 | 368 |
| Net profit | −330 | −692 | −1 123 | −3 370 | −4 576 | −4 601 | 2 207 | 418 | −1 793 | −861 | −508 | 3 372 | 8 626 | 1 336 | 434 | −12 289 |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 163 | 1 267 | 1 492 | 2 755 | 1 000 | 5 914 | 7 768 | 9 980 | 11 685 | 17 906 | 18 366 | 27 590 | 52 082 | 65 055 | 79 875 | 51 279 |
| Equity | −225 | −517 | −1 640 | −5 010 | −8 086 | −10 745 | −8 538 | −8 120 | −9 912 | −10 773 | −11 280 | −7 908 | 1 528 | 2 864 | 3 538 | −7 335 |
| Long-term debt | 1 261 | 0 | 2 047 | 4 798 | 3 470 | 2 702 | 3 920 | 2 207 | 2 823 | 2 075 | 2 825 | 2 208 | 530 | 13 246 | 14 499 | 19 186 |
| Short-term debt | 127 | 595 | 1 084 | 2 966 | 5 616 | 13 957 | 12 386 | 15 892 | 18 774 | 26 604 | 26 822 | 33 290 | 50 024 | 48 945 | 61 839 | 39 428 |
| Total debt | 1 387 | 1 784 | 3 131 | 7 764 | 9 086 | 16 659 | 16 306 | 18 100 | 21 597 | 28 679 | 29 646 | 35 498 | 50 554 | 62 191 | 76 338 | 58 614 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KS Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
DS Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Intelligent Capital As | Company | 26.7% | 26.7% | 2024 |
Eudaimonia As | Company | 21.2% | 21.2% | 2024 |
Gullegg As | Company | 18.6% | 18.6% | 2024 |
Skogsberg Holding As | Company | 9.5% | 9.5% | 2024 |
Invitrodia As | Company | 8.6% | 8.6% | 2024 |
Msc2 As | Company | 6.3% | 6.3% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Kristoffer Skogsberg | Chief Executive Officer | 0 companies |
| Daniel Sandvik | Chief Executive Officer | 0 companies |
| Geir Liang | Chairman | 0 companies |
| Thomas Hermansen | Board of Directors | 0 companies |