| Revenue | NOK 2,5M | -51% |
| EBITDA | NOK -22,6M | +30% |
| Net profit | NOK -23,8M | +28% |
| Total assets | NOK 6,4M | -50% |
| Equity | NOK -16,8M | -341% |
| Employees | 6 | — |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 360 | 1 261 | 3 946 | 5 827 | 3 773 | 3 814 | 4 653 | 14 730 | 11 473 | 9 467 | 7 801 | 3 778 | 4 597 | 5 016 | 2 476 |
| Staff expenses | −2 011 | −1 266 | −1 563 | −2 782 | −1 727 | −3 031 | −6 133 | −7 552 | −7 994 | −9 285 | −10 602 | −10 431 | −7 922 | −0 | −0 |
| EBITDA | −1 547 | −1 043 | −1 596 | −4 739 | −2 636 | −3 391 | −9 981 | −10 461 | −15 227 | −20 544 | −19 552 | −25 304 | −26 061 | −32 180 | −22 635 |
| Depreciation & amort. | −40 | −40 | −40 | −40 | −40 | −0 | −0 | −65 | −864 | −1 083 | −1 023 | −230 | −44 | −551 | −44 |
| EBIT | −1 587 | −1 083 | −1 636 | −4 779 | −2 676 | −3 391 | −9 981 | −10 526 | −16 090 | −21 627 | −20 575 | −25 533 | −26 105 | −32 732 | −22 679 |
| Net financials | 16 | 12 | 8 | 93 | 21 | 18 | 163 | 284 | 168 | −59 | −339 | −127 | 159 | −496 | −1 164 |
| Profit before tax | −1 571 | −1 071 | −1 628 | −4 685 | −2 655 | −3 373 | −9 818 | −10 242 | −15 923 | −21 686 | −20 914 | −25 660 | −25 946 | −33 227 | −23 842 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | −1 571 | −1 071 | −1 628 | −4 685 | −2 655 | −3 373 | −9 818 | −10 242 | −15 923 | −21 686 | −20 914 | −25 660 | −25 946 | −33 227 | −23 842 |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 829 | 1 649 | 3 069 | 5 703 | 3 163 | 3 754 | 36 864 | 16 698 | 34 656 | 15 172 | 39 146 | 13 688 | 28 246 | 12 692 | 6 367 |
| Equity | 1 150 | 1 201 | 1 398 | 4 518 | 1 863 | 2 535 | 19 677 | 9 435 | 31 912 | 10 227 | 35 325 | 9 665 | 24 028 | 7 001 | −16 842 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18 614 |
| Short-term debt | 679 | 448 | 1 670 | 1 185 | 1 300 | 1 219 | 17 187 | 7 263 | 2 743 | 4 946 | 3 821 | 4 023 | 4 217 | 5 691 | 4 595 |
| Total debt | 679 | 448 | 1 670 | 1 185 | 1 300 | 1 219 | 17 187 | 7 263 | 2 743 | 4 946 | 3 821 | 4 023 | 4 217 | 5 691 | 23 209 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AM Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
IM Chief Executive Officer | Chief Executive Officer | 2026 | — | — |
CK Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Arctic Securities As | Company | 11.4% | 11.4% | 2024 |
Monar Invest As | Company | 7.3% | 7.3% | 2024 |
Kongla As | Company | 7.1% | 7.1% | 2024 |
Herholdt As | Company | 6.1% | 6.1% | 2023 |
Gøst As | Company | 4.6% | 4.6% | 2024 |
Titan Venture As | Company | 4.3% | 4.3% | 2024 |
| Individual | 4.2% | 4.2% | 2024 | |
Tigerstaden As | Company | 4.1% | 4.1% | 2024 |
Primera As | Company | 3.6% | 3.6% | 2024 |
| Individual | 3.3% | 3.3% | 2024 | |
Arbiensgt 8 As | Company | 3.0% | 3.0% | 2024 |
Strawberry Equities As | Company | 3.0% | 3.0% | 2024 |
Bergskogen Eiendom As | Company | 2.7% | 2.7% | 2024 |
Meteva As | Company | 2.2% | 2.2% | 2024 |
Stein Jacobsen Invest As | Company | 2.0% | 2.0% | 2024 |
Kamma As | Company | 1.6% | 1.6% | 2024 |
| Individual | 1.6% | 1.6% | 2024 | |
| Individual | 1.5% | 1.5% | 2024 | |
Sauar Invest As | Company | 1.4% | 1.4% | 2024 |
Inkerman As | Company | 1.3% | 1.3% | 2024 |
| Individual | 1.3% | 1.3% | 2024 | |
Herseth As | Company | 1.3% | 1.3% | 2024 |
Lekerøya Invest As | Company | 1.1% | 1.1% | 2024 |
O. C. Hansen Rådgivning As | Company | 1.1% | 1.1% | 2024 |
Saa Capital As | Company | 1.1% | 1.1% | 2024 |
Jahatt As | Company | 1.1% | 1.1% | 2024 |
Euro Holding As | Company | 1.1% | 1.1% | 2024 |
Agilitas As | Company | 1.0% | 1.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Andreas Mollatt | Chief Executive Officer | 0 companies |
| Iacob Mathiesen | Chief Executive Officer | 0 companies |
| Claus Kjærsgaard | Chief Executive Officer | 0 companies |
| William David Allan | Board of Directors | 0 companies |
| Ingunn Midttun Godal | Board of Directors | 0 companies |
| Christian Berg | Chairman | 0 companies |
| John Eric Miland | Board of Directors | 0 companies |
| Thormod Dønås | Board of Directors | 0 companies |
| Marianne Lie | Board of Directors | 0 companies |
| John Eric Milad | Board of Directors | 0 companies |
| Lise Merete Von Tangen-Jordan | Board of Directors | 0 companies |