| Revenue | NOK 55,6M | -35% |
| EBITDA | NOK -4M | -333% |
| Net profit | NOK -4,7M | -64% |
| Total assets | NOK 17,4M | -1% |
| Equity | NOK -877K | +93% |
| Employees | 106 | — |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6 122 | 23 670 | 60 586 | 69 487 | 76 758 | 75 804 | 84 943 | 83 954 | 88 577 | 103 375 | 57 583 | 83 438 | 92 842 | 85 923 | 55 600 |
| Staff expenses | −5 655 | −23 867 | −55 814 | −64 097 | −70 473 | −69 234 | −80 702 | −78 571 | −81 622 | −97 709 | −53 560 | −78 543 | −88 154 | −81 974 | −55 277 |
| EBITDA | −1 409 | −6 091 | −4 398 | −702 | −85 | −195 | 288 | 1 545 | 2 932 | 1 733 | 98 | 221 | 387 | −933 | −4 040 |
| Depreciation & amort. | −5 | −24 | −0 | −41 | −43 | −39 | −18 | −6 | −0 | −0 | −0 | −0 | −0 | −15 | −24 |
| EBIT | −1 413 | −6 114 | −4 398 | −742 | −128 | −234 | 269 | 1 539 | 2 932 | 1 733 | 98 | 221 | 387 | −949 | −4 064 |
| Net financials | −11 | −117 | −306 | −1 789 | −820 | −2 519 | 1 361 | −1 808 | −109 | 63 | −2 394 | 590 | −56 | −1 922 | −629 |
| Profit before tax | −1 425 | −6 231 | −4 703 | −2 531 | −948 | −2 753 | 1 630 | −269 | 2 822 | 1 796 | −2 295 | 811 | 331 | −2 870 | −4 694 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | −1 425 | −6 231 | −4 703 | −2 531 | −948 | −2 753 | 1 630 | −269 | 2 822 | 1 796 | −2 295 | 811 | 331 | −2 870 | −4 694 |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5 338 | 7 163 | 15 364 | 22 144 | 28 692 | 25 020 | 28 482 | 29 084 | 32 994 | 30 384 | 24 452 | 25 919 | 27 144 | 17 543 | 17 395 |
| Equity | 2 575 | −3 656 | −8 359 | −10 890 | −11 838 | −14 591 | −12 961 | −13 229 | −10 407 | −8 611 | −10 906 | −10 096 | −9 764 | −12 635 | −877 |
| Long-term debt | 0 | 0 | 9 727 | 15 650 | 18 254 | 20 812 | 19 527 | 19 380 | 16 350 | 14 888 | 17 023 | 15 360 | 14 898 | 15 956 | 0 |
| Short-term debt | 2 763 | 8 192 | 13 996 | 17 385 | 22 275 | 18 798 | 21 916 | 22 933 | 27 051 | 24 107 | 18 334 | 20 655 | 22 011 | 14 222 | 18 272 |
| Total debt | 2 763 | 10 818 | 23 723 | 33 035 | 40 529 | 39 610 | 41 443 | 42 313 | 43 401 | 38 995 | 35 358 | 36 015 | 36 909 | 30 177 | 18 272 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
AW Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2023 | — | — |
| Person | Role here | Other companies |
|---|---|---|
| Mir Soheil Seyedi | Chief Executive Officer | 0 companies |
| Angelika Wichmann Sørensen | Chief Executive Officer | 0 companies |
| Jan Georg Bengtsson | Chairman | 0 companies |
| Dag Armand Iversen | Chairman | 0 companies |
| Kent David Allan Thudén | Board of Directors | 0 companies |
| Sven Henrik Jonas Nilsson | Chairman | 0 companies |