| Revenue | NOK 7M | -11% |
| EBITDA | NOK -239K | +91% |
| Net profit | NOK -17,1M | -91% |
| Total assets | NOK 16,5M | -62% |
| Equity | NOK -15,1M | -834% |
| Employees | 7 | — |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 129 | 230 | 339 | 739 | 1 043 | 1 605 | 1 813 | 2 290 | 2 994 | 3 642 | 4 123 | 5 136 | 5 167 | 7 864 | 7 033 |
| Staff expenses | −115 | −66 | −282 | −680 | −847 | −1 415 | −1 782 | −2 013 | −1 961 | −2 073 | −2 097 | −2 262 | −2 344 | −7 013 | −4 277 |
| EBITDA | −12 | 68 | −12 | −3 | 103 | −18 | −141 | 132 | 531 | 578 | 956 | 1 708 | 877 | −2 674 | −239 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −249 | −4 652 | −15 094 |
| EBIT | −12 | 68 | −12 | −3 | 103 | −18 | −141 | 132 | 531 | 578 | 956 | 1 708 | 629 | −7 327 | −15 333 |
| Net financials | 0 | 0 | 0 | 1 | 1 | −0 | 0 | 1 | 2 | 9 | −1 | 1 | −16 | −1 656 | −1 806 |
| Profit before tax | −12 | 68 | −11 | −2 | 104 | −18 | −141 | 133 | 533 | 587 | 955 | 1 709 | 613 | −8 983 | −17 138 |
| Tax | −0 | 14 | −0 | −0 | 24 | −0 | −0 | −0 | 117 | 138 | 210 | 376 | 133 | −0 | −0 |
| Net profit | −12 | 54 | −11 | −2 | 80 | −18 | −141 | 133 | 416 | 449 | 746 | 1 334 | 480 | −8 983 | −17 138 |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 182 | 252 | 374 | 558 | 709 | 479 | 363 | 1 028 | 1 555 | 1 349 | 1 725 | 2 485 | 6 873 | 43 523 | 16 522 |
| Equity | 91 | 146 | 134 | 132 | 136 | 118 | −22 | 110 | 110 | 110 | 111 | 112 | 592 | 2 056 | −15 082 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 90 | 106 | 240 | 426 | 572 | 361 | 385 | 917 | 1 445 | 1 238 | 1 614 | 2 374 | 6 280 | 41 467 | 31 604 |
| Total debt | 90 | 106 | 240 | 426 | 572 | 361 | 385 | 917 | 1 445 | 1 238 | 1 614 | 2 374 | 6 280 | 41 467 | 31 604 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FE Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
MB Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Chairman | 2019 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Intect Aps | Company | 100.0% | 100.0% | 2023 |
Intect Aps | Company | 100.0% | 100.0% | 2024 |
Ecit F&A Holding As | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Frants Ektora Moraitis | Chief Executive Officer | 0 companies |
| Marit Bjerkreim | Chief Executive Officer | 0 companies |
| Halvor Sewell Aspaas | Board of Directors | 0 companies |
| Mikael Bengt Åke Hammarin | Chairman | 0 companies |
| Morten Andre Yttreeide | Chairman | 0 companies |
| Kaj Morten Solberg | Board of Directors | 0 companies |