| Revenue | NOK 60,6M | +21% |
| EBITDA | NOK -4M | -397% |
| Net profit | NOK -14M | -112% |
| Total assets | NOK 52M | +29% |
| Equity | NOK 26,9M | +35% |
| Employees | 24 | — |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 775 | 1 750 | 2 753 | 2 770 | 4 569 | 4 988 | 1 317 | 2 953 | 5 541 | 12 554 | 32 397 | 38 903 | 42 729 | 50 093 | 60 631 |
| Staff expenses | −0 | −536 | −1 688 | −2 102 | −3 110 | −707 | −22 | −1 152 | −1 529 | −5 745 | −8 607 | −8 547 | −28 500 | −33 998 | −37 441 |
| EBITDA | 52 | −1 061 | −693 | −814 | −611 | 2 749 | 729 | 621 | 2 206 | 2 487 | 6 599 | 9 400 | 4 269 | 1 341 | −3 987 |
| Depreciation & amort. | −76 | −452 | −662 | −1 092 | −1 340 | −1 202 | −740 | −854 | −1 474 | −1 768 | −2 196 | −3 280 | −4 991 | −7 426 | −9 442 |
| EBIT | −24 | −1 513 | −1 355 | −1 905 | −1 951 | 1 546 | −11 | −233 | 732 | 719 | 4 403 | 6 120 | −722 | −6 085 | −13 429 |
| Net financials | −2 | −60 | −132 | −166 | −261 | −77 | −74 | −9 | −17 | −75 | −244 | −64 | 778 | −369 | −580 |
| Profit before tax | −26 | −1 573 | −1 487 | −2 072 | −2 212 | 1 469 | −85 | −243 | 715 | 644 | 4 160 | 6 056 | 56 | −6 454 | −14 009 |
| Tax | −10 | −366 | −1 032 | −3 | −0 | −0 | −1 087 | −159 | 9 | −120 | 775 | 1 307 | 14 | 167 | −0 |
| Net profit | −16 | −1 207 | −455 | −2 069 | −2 212 | 1 469 | 1 003 | −84 | 705 | 764 | 3 384 | 4 748 | 42 | −6 621 | −14 009 |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 887 | 5 361 | 8 632 | 6 176 | 6 950 | 3 251 | 5 911 | 7 076 | 10 607 | 13 211 | 20 086 | 35 843 | 38 354 | 40 425 | 52 049 |
| Equity | 84 | 18 | 2 222 | 153 | 141 | 1 610 | 4 189 | 5 360 | 7 588 | 8 431 | 11 815 | 26 565 | 26 606 | 19 986 | 26 895 |
| Long-term debt | 0 | 1 144 | 3 | 0 | 0 | 0 | 0 | 0 | 1 250 | 1 267 | 1 262 | 1 063 | 813 | 563 | 4 720 |
| Short-term debt | 1 802 | 3 929 | 6 407 | 5 573 | 6 459 | 1 391 | 1 573 | 1 547 | 1 018 | 1 842 | 5 648 | 6 712 | 10 005 | 19 427 | 20 434 |
| Total debt | 1 802 | 5 073 | 6 409 | 5 573 | 6 459 | 1 391 | 1 573 | 1 547 | 2 268 | 3 109 | 6 910 | 7 774 | 10 818 | 19 990 | 25 154 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BA Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
JØ Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
GÅ Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Bsd Capital As | Company | 16.2% | 16.2% | 2024 |
Sandbox Invest As | Company | 15.6% | 15.6% | 2024 |
Option Holding As | Company | 14.6% | 14.6% | 2024 |
Kristians And As | Company | 10.3% | 10.3% | 2024 |
Hodne Invest As | Company | 10.1% | 10.1% | 2024 |
Wildenveystien Consulting As | Company | 8.6% | 8.6% | 2024 |
Amaroq Holding As | Company | 6.8% | 6.8% | 2024 |
Bam & Co As | Company | 4.8% | 4.8% | 2024 |
Asteroidebakken As | Company | 3.8% | 3.8% | 2024 |
Duro As | Company | 2.1% | 2.1% | 2024 |
Sth Consulting As | Company | 1.5% | 1.5% | 2024 |
Sirius As | Company | 1.5% | 1.5% | 2024 |
Massive Dynamics As | Company | 1.1% | 1.1% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Bjørn Audun Schibevaag | Chief Executive Officer | 0 companies |
| Jan Øvland Isaachsen | Chief Executive Officer | 0 companies |
| Gøran Åkesson | Chief Executive Officer | 0 companies |
| Andreas Hodne | Board of Directors | 0 companies |
| Bård Ivar Koppang | Chairman | 0 companies |
| Atle Knudsen | Board of Directors | 0 companies |
| Kjell-Erik Østdahl | Board of Directors | 0 companies |
| Jostein Gjerde | Board of Directors | 0 companies |
| Sjur Revang | Board of Directors | 0 companies |
| Ole Fredrik Bergseth | Board of Directors | 0 companies |
| Øystein Schjølberg | Board of Directors | 0 companies |
| Per Andre Rykhus | Chairman | 0 companies |