| Revenue | NOK 90K | -61% |
| EBITDA | NOK -38K | -161% |
| Net profit | NOK 25K | +220% |
| Total assets | NOK 1,3M | +1% |
| Equity | NOK 1,3M | +2% |
| Employees | 1 | — |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 57 | 113 | 13 | 73 | 33 | 1 163 | 2 857 | 5 310 | 8 210 | 3 633 | 2 512 | 685 | 232 | 90 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −104 | −10 | −0 | −0 |
| EBITDA | −7 | −35 | 30 | −31 | 56 | −81 | 506 | 415 | 310 | 809 | 381 | 931 | 226 | 62 | −38 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −0 | −31 | −56 | −85 | −282 | −240 | −212 | −171 | −63 | −0 |
| EBIT | −7 | −35 | 30 | −31 | 56 | −81 | 475 | 359 | 225 | 527 | 141 | 719 | 54 | −0 | −38 |
| Net financials | −0 | −0 | −1 | −1 | −1 | 1 | −1 | −10 | −32 | −99 | −56 | 4 | 32 | −14 | 58 |
| Profit before tax | −7 | −35 | 29 | −31 | 55 | −80 | 475 | 349 | 193 | 428 | 85 | 723 | 87 | −15 | 20 |
| Tax | −2 | −10 | 8 | −8 | 15 | −0 | 98 | 83 | 43 | 94 | 19 | 159 | 15 | 6 | −5 |
| Net profit | −5 | −25 | 21 | −23 | 40 | −80 | 377 | 266 | 150 | 333 | 66 | 564 | 72 | −21 | 25 |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 114 | 84 | 119 | 99 | 128 | 29 | 806 | 1 336 | 1 684 | 2 041 | 1 436 | 1 755 | 1 506 | 1 333 | 1 343 |
| Equity | 95 | 70 | 90 | 68 | 107 | 27 | 404 | 669 | 819 | 853 | 619 | 1 183 | 1 255 | 1 234 | 1 259 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 11 | 33 | 23 | 0 | 235 | 187 | 139 | 0 | 0 |
| Short-term debt | 19 | 15 | 28 | 31 | 21 | 2 | 391 | 633 | 842 | 1 188 | 583 | 386 | 112 | 99 | 85 |
| Total debt | 19 | 15 | 28 | 31 | 21 | 2 | 402 | 666 | 865 | 1 188 | 818 | 573 | 252 | 99 | 85 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DH Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
BE Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Focus Pharma As | Company | 50.0% | 50.0% | 2024 |
Estetisk Meditech As | Company | 50.0% | 50.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Dag Håkestad Jensen | Chief Executive Officer | 0 companies |
| Bjørn Erik Bergseng | Chief Executive Officer | 0 companies |
| Heidi Engebretsen Bergseng | Chairman | 0 companies |