| Revenue | NOK 0 | — |
| EBITDA | NOK -46K | +84% |
| Net profit | NOK -169K | +66% |
| Total assets | NOK 1,2M | -6% |
| Equity | NOK 516K | -45% |
| Employees | 0 | — |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 51 | 471 | 2 325 | 1 802 | 1 998 | 1 959 | 2 054 | 1 788 | 1 008 | 2 895 | 844 | 0 | 0 | 0 | 0 |
| Staff expenses | −54 | −1 162 | −2 365 | −2 514 | −3 096 | −5 169 | −7 172 | −8 838 | −10 944 | −9 902 | −4 855 | −41 | −0 | −0 | −0 |
| EBITDA | −3 | −1 216 | −2 298 | −3 389 | −3 617 | −5 914 | −10 253 | −13 480 | −12 946 | −10 263 | −5 928 | −278 | −281 | −281 | −46 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −0 | −52 | −70 | −83 | −200 | −201 | −211 | −211 | −211 | −100 |
| EBIT | −3 | −1 216 | −2 298 | −3 389 | −3 617 | −5 914 | −10 305 | −13 550 | −13 030 | −10 463 | −6 129 | −489 | −491 | −491 | −146 |
| Net financials | 0 | 8 | 33 | 8 | 13 | 17 | 22 | 38 | 88 | 40 | 10 | 5 | 0 | 0 | −23 |
| Profit before tax | −3 | −1 209 | −2 265 | −3 380 | −3 605 | −5 897 | −10 283 | −13 512 | −12 942 | −10 423 | −6 119 | −484 | −491 | −491 | −169 |
| Tax | −3 | −510 | −942 | −1 253 | −1 175 | −1 926 | −2 536 | −3 363 | −3 238 | 14 944 | −0 | −0 | −0 | −0 | −0 |
| Net profit | −1 | −699 | −1 324 | −2 127 | −2 430 | −3 972 | −7 747 | −10 149 | −9 704 | −25 368 | −6 119 | −484 | −491 | −491 | −169 |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 440 | 5 502 | 4 687 | 5 434 | 10 178 | 18 866 | 27 858 | 17 279 | 35 821 | 8 272 | 3 126 | 1 605 | 1 311 | 1 311 | 1 226 |
| Equity | 359 | 4 777 | 3 699 | 3 782 | 9 248 | 17 225 | 25 266 | 15 117 | 30 404 | 5 036 | 1 917 | 1 433 | 941 | 941 | 516 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 81 | 725 | 988 | 1 653 | 930 | 1 641 | 2 591 | 2 161 | 5 417 | 3 236 | 1 210 | 173 | 370 | 370 | 710 |
| Total debt | 81 | 725 | 988 | 1 653 | 930 | 1 641 | 2 591 | 2 161 | 5 417 | 3 236 | 1 210 | 173 | 370 | 370 | 710 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Passesta As | Company | 22.2% | 22.2% | 2023 |
Bryhni.Com As | Company | 9.2% | 9.2% | 2023 |
Alden As | Company | 7.3% | 7.3% | 2023 |
Mp Pensjon Pk | Company | 7.0% | 7.0% | 2023 |
Larne Overseas Ltd | Company | 6.9% | 6.9% | 2023 |
Bluelat As | Company | 5.3% | 5.3% | 2023 |
Vallenus As | Company | 5.3% | 5.3% | 2023 |
Ghibli As | Company | 4.5% | 4.5% | 2022 |
Torkap As | Company | 4.3% | 4.3% | 2023 |
Kolnes Cybernetic Consulting As | Company | 4.1% | 4.1% | 2023 |
Robert Horne | Company | 3.8% | 3.8% | 2023 |
Nunatak As | Company | 3.1% | 3.1% | 2023 |
| Individual | 3.0% | 3.0% | 2022 | |
Ubon Partners Holding As | Company | 3.0% | 3.0% | 2023 |
Canica As | Company | 2.9% | 2.9% | 2023 |
| Individual | 1.2% | 1.2% | 2023 | |
Andenes Investments S.L. | Company | 1.2% | 1.2% | 2023 |
Mediator As | Company | 1.1% | 1.1% | 2023 |
| Individual | 1.1% | 1.1% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Nina Bøyum | Board of Directors | 0 companies |
| Haakon Bryhni | Board of Directors | 0 companies |
| Tore Engebretsen | Chairman | 0 companies |