| Revenue | NOK 235K | +214% |
| EBITDA | NOK -4,5M | +53% |
| Net profit | NOK -4,5M | +52% |
| Total assets | NOK 2,3M | +70% |
| Equity | NOK 1,2M | +92% |
| Employees | 2 | — |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 238 | 56 | 53 | 0 | 5 | 0 | 0 | 70 | 2 198 | 5 092 | 7 746 | 4 304 | 75 | 235 |
| Staff expenses | −1 591 | −4 861 | −5 577 | −1 598 | −2 453 | −752 | −495 | −828 | −972 | −4 507 | −3 480 | −4 240 | −4 699 | −3 275 | −1 666 |
| EBITDA | −3 040 | −10 143 | −12 993 | −2 493 | −4 074 | −1 515 | −1 484 | −2 392 | −3 268 | −6 845 | −4 905 | −7 085 | −10 631 | −9 380 | −4 450 |
| Depreciation & amort. | −3 | −79 | −393 | −424 | −2 218 | −4 159 | −5 244 | −5 840 | −6 424 | −9 617 | −166 | −166 | −356 | −7 | −8 |
| EBIT | −3 043 | −10 222 | −13 385 | −2 917 | −6 293 | −5 673 | −6 727 | −8 232 | −9 692 | −16 462 | −5 071 | −7 252 | −10 988 | −9 387 | −4 458 |
| Net financials | −63 | −196 | −11 | −636 | −1 655 | −14 | 16 | −10 | 10 | −8 | −3 | 12 | −54 | −54 | −36 |
| Profit before tax | −3 106 | −10 418 | −13 396 | −3 553 | −7 947 | −5 687 | −6 712 | −8 242 | −9 683 | −16 470 | −5 074 | −7 240 | −11 041 | −9 441 | −4 494 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | −3 106 | −10 418 | −13 396 | −3 553 | −7 947 | −5 687 | −6 712 | −8 242 | −9 683 | −16 470 | −5 074 | −7 240 | −11 041 | −9 441 | −4 494 |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4 087 | 121 877 | 117 253 | 13 358 | 26 653 | 20 553 | 27 593 | 19 705 | 14 564 | 1 524 | 5 968 | 8 254 | 5 586 | 1 380 | 2 346 |
| Equity | −3 006 | −2 888 | 2 211 | −1 342 | 25 144 | 19 757 | 26 638 | 18 397 | 12 619 | −121 | 1 805 | 3 685 | 1 094 | 603 | 1 160 |
| Long-term debt | 0 | −119 854 | 0 | 11 717 | 0 | 0 | 0 | 0 | 1 200 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 7 093 | 4 911 | 3 641 | 2 983 | 1 509 | 796 | 955 | 1 308 | 745 | 1 644 | 4 163 | 4 568 | 4 492 | 777 | 1 186 |
| Total debt | 7 093 | 4 911 | 3 641 | 14 700 | 1 509 | 796 | 955 | 1 308 | 1 945 | 1 644 | 4 163 | 4 568 | 4 492 | 777 | 1 186 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OB Contact Person | Contact Person | 2024 | — | — |
FJ Chief Executive Officer | Chief Executive Officer | 2026 | — | — |
ML Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
MM Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Omd Holding As | Company | 52.1% | 52.1% | 2024 |
Ljm As | Company | 17.8% | 17.8% | 2024 |
Habu Invest As | Company | 10.8% | 10.8% | 2024 |
| Individual | 6.6% | 6.6% | 2024 | |
Pål T Evensen As | Company | 5.3% | 5.3% | 2024 |
| Individual | 5.3% | 5.3% | 2024 | |
Tl Trading As | Company | 2.1% | 2.1% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Odd Bråten | Contact Person | 0 companies |
| Fride Johanne Batt Iversen | Chief Executive Officer | 0 companies |
| Magali Le Bomin | Chief Executive Officer | 0 companies |
| Marianne Mæhlum | Chief Executive Officer | 0 companies |
| Johannes Brandtzæg Skaar | Chairman | 0 companies |
| Magnus Andreas Devold | Chairman | 0 companies |
| Tone Væråmoen | Board of Directors | 0 companies |
| Per-Sveno Thoresen | Board of Directors | 0 companies |
| Kjersti Irene Andersen | Board of Directors | 0 companies |