| Revenue | NOK 0 | — |
| EBITDA | NOK -261K | +66% |
| Net profit | NOK -611K | +28% |
| Total assets | NOK 3,9M | -7% |
| Equity | NOK 363K | -63% |
| Employees | 0 | — |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 862 | 7 324 | 62 | 94 | 99 | 61 | 140 | 1 117 | 1 411 | 383 | 0 | 0 | 0 | 0 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −1 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | 0 | −123 | −865 | −1 245 | −7 207 | −10 343 | −9 962 | −6 641 | −2 747 | −2 351 | −1 451 | −1 366 | −1 116 | −1 178 | −777 | −261 |
| Depreciation & amort. | −0 | −0 | −97 | −1 636 | −2 824 | −4 153 | −5 711 | −4 965 | −4 321 | −2 042 | −2 619 | −2 181 | −1 742 | −3 657 | −0 | −0 |
| EBIT | 0 | −123 | −963 | −2 881 | −10 031 | −14 497 | −15 674 | −11 607 | −7 067 | −4 393 | −4 070 | −3 547 | −2 859 | −4 835 | −777 | −261 |
| Net financials | 0 | 0 | −50 | −53 | −166 | −163 | −107 | −113 | −136 | −65 | −98 | −91 | −94 | −88 | −77 | −350 |
| Profit before tax | 0 | −123 | −1 013 | −2 934 | −10 197 | −14 660 | −15 781 | −11 719 | −7 204 | −4 457 | −4 168 | −3 638 | −2 953 | −4 923 | −854 | −611 |
| Tax | −0 | −34 | −444 | −1 038 | 2 273 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | 0 | −89 | −569 | −1 896 | −12 470 | −14 660 | −15 781 | −11 719 | −7 204 | −4 457 | −4 168 | −3 638 | −2 953 | −4 923 | −854 | −611 |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 100 | 2 080 | 9 043 | 15 028 | 21 452 | 18 247 | 15 002 | 10 906 | 9 068 | 8 797 | 7 506 | 5 906 | 4 441 | 1 230 | 4 134 | 3 853 |
| Equity | 100 | 1 763 | 5 933 | 8 300 | 11 726 | 11 423 | 5 760 | 7 791 | 5 652 | 1 195 | 2 011 | −1 627 | −3 254 | −2 320 | 974 | 363 |
| Long-term debt | 0 | 0 | 750 | 2 500 | 2 500 | 2 500 | 2 500 | 2 000 | 2 000 | 1 900 | 1 705 | 1 630 | 1 405 | 894 | 355 | 1 584 |
| Short-term debt | 0 | 317 | 2 360 | 4 229 | 7 225 | 4 324 | 6 742 | 1 115 | 1 415 | 5 703 | 3 790 | 5 903 | 6 290 | 2 656 | 2 805 | 1 907 |
| Total debt | 0 | 317 | 3 110 | 6 729 | 9 725 | 6 824 | 9 242 | 3 115 | 3 415 | 7 603 | 5 495 | 7 533 | 7 695 | 3 550 | 3 160 | 3 490 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GB Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
AJ Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
ØJ Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Chairman | 2025 | — | — | |
| Chairman | 2023 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 27.4% | 27.4% | 2022 | |
Televenture Management Xi As | Company | 18.2% | 18.2% | 2024 |
Eker Group As | Company | 17.8% | 17.8% | 2024 |
Nxtventure As | Company | 13.7% | 13.7% | 2024 |
Atc Invest As | Company | 9.1% | 9.1% | 2024 |
Conspectum As | Company | 7.0% | 7.0% | 2024 |
Ekely Road Llc | Company | 5.0% | 5.0% | 2024 |
Nh Kapital As | Company | 4.0% | 4.0% | 2024 |
Åstveit Investor As | Company | 2.9% | 2.9% | 2024 |
Truls As | Company | 2.8% | 2.8% | 2024 |
Televenture Capital As | Company | 2.6% | 2.6% | 2024 |
Jama Holding As | Company | 2.4% | 2.4% | 2024 |
Flc Investments As | Company | 2.4% | 2.4% | 2024 |
Kingbil As | Company | 2.1% | 2.1% | 2024 |
Nils Lahr | Company | 1.5% | 1.5% | 2024 |
Addend As | Company | 1.3% | 1.3% | 2024 |
| Individual | 1.2% | 1.2% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Geir Braaten Hammer | Chief Executive Officer | 0 companies |
| André Jensen | Chief Executive Officer | 0 companies |
| Øyvind Johannes Holtedahl | Chief Executive Officer | 0 companies |
| Roy Børsheim | Board of Directors | 0 companies |
| Jan Erik Thoresen | Chairman | 0 companies |
| Terje André Wahlstrøm | Chairman | 0 companies |
| Jørgen Andre Nilsen | Chairman | 0 companies |
| Arvid Strand | Board of Directors | 0 companies |
| Leif Rune Rinnan | Board of Directors | 0 companies |
| Jan Magne Heggelund | Chairman | 0 companies |
| Svein Johnsen | Board of Directors | 0 companies |
| Bård Eker | Board of Directors | 0 companies |