| Revenue | NOK 7,3M | -21% |
| EBITDA | NOK -250K | -148% |
| Net profit | NOK -313K | -181% |
| Total assets | NOK 1,4M | -50% |
| Equity | NOK 212K | -60% |
| Employees | 0 | — |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 123 | 419 | 1 027 | 1 404 | 2 896 | 7 547 | 6 723 | 7 625 | 6 930 | 7 393 | 9 281 | 7 349 |
| Staff expenses | −0 | −349 | −535 | −676 | −1 772 | −4 232 | −3 848 | −4 620 | −3 925 | −4 527 | −5 559 | −4 432 |
| EBITDA | −152 | −253 | 85 | 60 | −360 | 528 | 190 | 150 | 419 | −154 | 523 | −250 |
| Depreciation & amort. | −0 | −15 | −43 | −45 | −67 | −110 | −143 | −189 | −239 | −222 | −119 | −43 |
| EBIT | −152 | −268 | 42 | 15 | −428 | 418 | 47 | −39 | 181 | −376 | 404 | −293 |
| Net financials | −1 | −2 | −4 | −5 | −43 | −55 | −51 | −5 | −2 | 1 | −2 | 3 |
| Profit before tax | −153 | −270 | 38 | 10 | −471 | 364 | −3 | −44 | 178 | −375 | 402 | −290 |
| Tax | −44 | −74 | 11 | −10 | −124 | 112 | 19 | 0 | 49 | −0 | 17 | 24 |
| Net profit | −109 | −196 | 27 | 20 | −346 | 251 | −22 | −45 | 129 | −375 | 385 | −313 |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 175 | 336 | 447 | 500 | 1 087 | 1 839 | 1 475 | 1 679 | 1 486 | 1 695 | 2 714 | 1 367 |
| Equity | 91 | 186 | 213 | 213 | −133 | 118 | 96 | 51 | 285 | 140 | 526 | 212 |
| Long-term debt | 0 | 0 | 0 | 0 | 535 | 0 | 0 | 200 | 0 | 0 | 0 | 0 |
| Short-term debt | 83 | 150 | 234 | 287 | 685 | 1 721 | 1 379 | 1 427 | 1 200 | 1 555 | 2 188 | 1 155 |
| Total debt | 83 | 150 | 234 | 287 | 1 220 | 1 721 | 1 379 | 1 627 | 1 200 | 1 555 | 2 188 | 1 155 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
SM Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Stine Marte Karlsen | Chief Executive Officer | 0 companies |
| Stine Marte Idsøe | Chief Executive Officer | 0 companies |
| Hedda Elisabeth Nesheim | Chairman | 0 companies |
| Kristin Gydesen Grindedal | Board of Directors | 0 companies |
| Ole Marius Hobbelstad | Board of Directors | 0 companies |