| Revenue | NOK 0 | — |
| EBITDA | NOK -22,5M | +2% |
| Net profit | NOK -24,6M | +0% |
| Total assets | NOK 95M | +15% |
| Equity | NOK 59,4M | +12% |
| Employees | 17 | — |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 350 | 1 229 | 11 149 | 16 580 | 25 358 | 0 | 476 | 854 | 42 | 0 | 55 | 41 | 1 345 | 0 | 0 |
| Staff expenses | −0 | −117 | −2 088 | −1 180 | −2 989 | −7 287 | −9 706 | −5 033 | −4 164 | −4 565 | −4 693 | −11 128 | −10 756 | −13 007 | −18 152 | −21 240 |
| EBITDA | 0 | −742 | −4 521 | 4 070 | 1 487 | −1 560 | −19 921 | −13 603 | −11 565 | −10 353 | −14 042 | −12 022 | −11 630 | −15 236 | −23 065 | −22 502 |
| Depreciation & amort. | −0 | −33 | −256 | −819 | −1 973 | −2 604 | −7 268 | −5 967 | −5 671 | −4 770 | −3 717 | −821 | −633 | −342 | −342 | −342 |
| EBIT | 0 | −775 | −4 777 | 3 251 | −486 | −4 164 | −27 189 | −19 570 | −17 236 | −15 123 | −17 759 | −12 843 | −12 262 | −15 578 | −23 407 | −22 844 |
| Net financials | 0 | 0 | −13 | −250 | −62 | −975 | −1 196 | −2 757 | −7 004 | −7 553 | −3 477 | −1 721 | −764 | −761 | −1 101 | −1 765 |
| Profit before tax | 0 | −775 | −4 790 | 3 002 | −548 | −5 138 | −28 385 | −22 327 | −24 240 | −22 676 | −21 236 | −14 564 | −13 026 | −16 339 | −24 508 | −24 610 |
| Tax | −0 | −0 | −0 | −711 | −803 | 1 514 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | 0 | −775 | −4 790 | 3 713 | 255 | −6 652 | −28 385 | −22 327 | −24 240 | −22 676 | −21 236 | −14 564 | −13 026 | −16 339 | −24 508 | −24 610 |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 100 | 907 | 3 306 | 22 980 | 17 918 | 29 588 | 34 372 | 37 255 | 41 567 | 46 856 | 53 653 | 61 168 | 67 566 | 74 986 | 82 545 | 95 024 |
| Equity | 100 | 425 | 635 | 7 727 | 8 448 | 1 795 | 3 339 | −18 844 | −18 295 | −41 032 | 36 775 | 34 525 | 53 266 | 44 626 | 52 983 | 59 415 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 6 150 | 45 605 | 7 800 | 7 800 | 7 185 | 6 539 | 6 147 | 4 795 | 3 357 | 12 594 |
| Short-term debt | 0 | 482 | 2 671 | 15 252 | 9 471 | 27 793 | 24 883 | 10 494 | 52 061 | 80 088 | 9 693 | 20 105 | 8 153 | 25 566 | 26 204 | 23 015 |
| Total debt | 0 | 482 | 2 671 | 15 252 | 9 471 | 27 793 | 31 033 | 56 099 | 59 861 | 87 888 | 16 878 | 26 644 | 14 300 | 30 360 | 29 561 | 35 609 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HH Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
PE Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Nordic Technology Group As | Company | 78.6% | 78.6% | 2024 |
S. Munkhaugen As | Company | 10.9% | 10.9% | 2024 |
Ljm As | Company | 1.9% | 1.9% | 2024 |
Skips As Tudor | Company | 1.8% | 1.8% | 2024 |
Moger Invest As | Company | 1.3% | 1.3% | 2022 |
Moger Invest As | Company | 1.1% | 1.1% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Håkon Heier | Chief Executive Officer | 0 companies |
| Pål Erik Bratlie | Chief Executive Officer | 0 companies |
| Birk Ravndal | Board of Directors | 0 companies |
| John Harald Amundsen | Board of Directors | 0 companies |
| John Raaum | Board of Directors | 0 companies |
| Rolf Skår | Board of Directors | 0 companies |
| Rune Sørum | Board of Directors | 0 companies |
| Leif Rune Rinnan | Chairman | 0 companies |
| Sverre Kolbjørn Slåttsveen | Board of Directors | 0 companies |
| Anne Torunn Strømmen Lycke | Board of Directors | 0 companies |