| Revenue | NOK 3,7M | +49% |
| EBITDA | NOK 1,7M | +265% |
| Net profit | NOK -646K | +60% |
| Total assets | NOK 9M | +41% |
| Equity | NOK 7,9M | +216% |
| Employees | 6 | — |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 506 | 741 | 923 | 1 062 | 1 572 | 695 | 1 350 | 1 695 | 2 065 | 2 116 | 4 607 | 5 125 | 2 506 | 2 466 | 3 669 |
| Staff expenses | −1 759 | −2 194 | −3 297 | −3 079 | −3 916 | −3 317 | −2 391 | −1 657 | −1 310 | −1 927 | −2 277 | −3 266 | −523 | −423 | −89 |
| EBITDA | −1 694 | −2 442 | −3 161 | −2 943 | −3 470 | −3 026 | −1 753 | −676 | 107 | −385 | 1 317 | 242 | 1 034 | 455 | 1 657 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −4 | −9 | −491 | −998 | −1 335 | −1 855 | −2 528 |
| EBIT | −1 694 | −2 442 | −3 161 | −2 943 | −3 470 | −3 026 | −1 753 | −676 | 103 | −394 | 826 | −757 | −302 | −1 400 | −871 |
| Net financials | −0 | −2 | 3 | 5 | 6 | −57 | −133 | −226 | 0 | 420 | −64 | −139 | −324 | −220 | 225 |
| Profit before tax | −1 694 | −2 444 | −3 157 | −2 939 | −3 464 | −3 083 | −1 887 | −902 | 104 | 26 | 762 | −895 | −625 | −1 620 | −646 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | −1 694 | −2 444 | −3 157 | −2 939 | −3 464 | −3 083 | −1 887 | −902 | 104 | 26 | 762 | −895 | −625 | −1 620 | −646 |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 589 | 836 | 1 410 | 3 953 | 2 055 | 548 | 477 | 526 | 845 | 1 231 | 3 023 | 5 095 | 6 422 | 6 411 | 9 013 |
| Equity | 260 | 480 | 823 | 3 331 | 1 267 | −1 815 | −3 702 | −4 604 | −4 500 | −4 474 | −3 712 | −4 608 | −5 233 | −6 853 | 7 925 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 329 | 356 | 587 | 622 | 787 | 2 364 | 4 180 | 5 129 | 5 345 | 5 706 | 6 735 | 9 702 | 11 656 | 13 264 | 1 088 |
| Total debt | 329 | 356 | 587 | 622 | 787 | 2 364 | 4 180 | 5 129 | 5 345 | 5 706 | 6 735 | 9 702 | 11 656 | 13 264 | 1 088 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JK Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
JF Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Lund Forvaltning As | Company | 49.3% | 49.3% | 2023 |
Jarl Karlsen As | Company | 15.9% | 15.9% | 2023 |
| Individual | 7.7% | 7.7% | 2023 | |
| Individual | 7.7% | 7.7% | 2023 | |
| Individual | 7.7% | 7.7% | 2022 | |
Per Gunnar Kjeldsberg Invest As | Company | 6.1% | 6.1% | 2023 |
| Individual | 3.1% | 3.1% | 2023 | |
Emmanuel Sambuis | Company | 2.3% | 2.3% | 2023 |
| Individual | 2.3% | 2.3% | 2023 | |
| Individual | 2.0% | 2.0% | 2023 | |
Mathias Poppel | Company | 1.6% | 1.6% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Jarl Karlsen | Chief Executive Officer | 0 companies |
| Jarl Falch Karlsen | Chief Executive Officer | 0 companies |
| Elise Kristine Bjerke | Board of Directors | 0 companies |
| Karl Martin Lund | Chairman | 0 companies |
| Carl Thomas Bjerke | Board of Directors | 0 companies |