| Revenue | NOK 3,7M | -46% |
| EBITDA | NOK -5M | +50% |
| Net profit | NOK -2,5M | +96% |
| Total assets | NOK 153,3M | -19% |
| Equity | NOK 95,7M | -17% |
| Employees | 10 | — |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6 487 | 31 958 | 27 190 | 23 789 | 10 029 | 24 076 | 14 079 | 13 000 | 36 595 | 42 241 | 68 748 | 108 706 | 6 816 | 3 686 |
| Staff expenses | −1 234 | −3 468 | −9 614 | −14 345 | −14 808 | −9 152 | −11 894 | −12 813 | −17 750 | −10 783 | −20 237 | −29 206 | −7 604 | −7 325 |
| EBITDA | −512 | 1 527 | −3 954 | −18 849 | −22 022 | −6 573 | −14 590 | −17 339 | −3 951 | −1 425 | 12 279 | 20 653 | −10 123 | −5 018 |
| Depreciation & amort. | −27 | −139 | −291 | −333 | −345 | −272 | −186 | −98 | −8 675 | −4 867 | −11 700 | −8 986 | −67 | −67 |
| EBIT | −540 | 1 388 | −4 245 | −19 182 | −22 367 | −6 845 | −14 776 | −17 437 | −12 627 | −6 292 | 579 | 11 668 | −10 190 | −5 084 |
| Net financials | 731 | −171 | 159 | −30 371 | −9 579 | −13 990 | −5 235 | −7 860 | 22 746 | −4 678 | −5 311 | −5 246 | −83 037 | 2 172 |
| Profit before tax | 192 | 1 217 | −4 086 | −49 553 | −31 946 | −20 835 | −20 011 | −25 297 | 10 119 | −10 970 | −4 732 | 6 421 | −93 227 | −2 912 |
| Tax | −52 | 162 | −1 118 | −5 329 | −6 311 | −2 978 | −4 439 | −5 439 | 25 547 | −0 | −0 | −0 | −33 438 | −434 |
| Net profit | 244 | 1 055 | −2 968 | −44 225 | −25 635 | −17 857 | −15 571 | −19 858 | −15 428 | −10 970 | −4 732 | 6 421 | −59 789 | −2 478 |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 25 784 | 64 941 | 74 070 | 70 533 | 85 238 | 103 123 | 122 338 | 156 367 | 171 070 | 190 221 | 197 726 | 232 198 | 188 345 | 153 293 |
| Equity | 22 627 | 57 094 | 66 598 | 43 020 | 17 205 | 46 489 | 31 557 | 54 401 | 41 260 | 32 597 | 161 373 | 175 398 | 115 587 | 95 675 |
| Long-term debt | 0 | 67 | 0 | 0 | 56 481 | 50 166 | 79 159 | 79 834 | 110 963 | 130 433 | 3 600 | 3 600 | 3 200 | 0 |
| Short-term debt | 3 157 | 7 780 | 7 472 | 27 513 | 11 553 | 6 468 | 11 622 | 22 131 | 18 846 | 27 191 | 32 753 | 53 199 | 69 558 | 57 619 |
| Total debt | 3 157 | 7 847 | 7 472 | 27 513 | 68 034 | 56 634 | 90 781 | 101 966 | 129 809 | 157 624 | 36 353 | 56 799 | 72 758 | 57 619 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HA Observer | Observer | 2023 | — | — |
TF Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
RM Observer | Observer | 2025 | — | — |
AT Observer | Observer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Itlution As | Company | 41.5% | 41.5% | 2024 |
Investinor Direkte As | Company | 18.8% | 18.8% | 2024 |
Skagerak Venture Capital I As | Company | 16.0% | 16.0% | 2024 |
Skeie Teknologi As | Company | 9.5% | 9.5% | 2024 |
Skeie Kapital As | Company | 4.2% | 4.2% | 2022 |
Co-Try Manufactoring Ltd | Company | 3.8% | 3.8% | 2023 |
Thomas Well Mcgee 1992 Trust | Company | 3.1% | 3.1% | 2024 |
Skeie Alpha Venture As | Company | 2.5% | 2.5% | 2024 |
Stimline As | Company | 2.4% | 2.4% | 2024 |
Global Oilfield Investments Llc | Company | 1.7% | 1.7% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Håkon André Berg | Observer | 0 companies |
| Tom Fedog | Chief Executive Officer | 0 companies |
| Reidar Munthe-Kaas Tveiten | Observer | 0 companies |
| Arne Tommy Sigmundstad | Observer | 0 companies |
| Carel Willem Jan Hoyer | Board of Directors | 0 companies |
| Patrick Scott Mason | Board of Directors | 0 companies |
| Trym Skeie | Chairman | 0 companies |
| Otto Frøseth | Board of Directors | 0 companies |
| Thorleif Egeli | Board of Directors | 0 companies |
| Erik Heimar Zachariasen | Board of Directors | 0 companies |