| Revenue | NOK 84,2M | +40% |
| EBITDA | NOK 9,9M | +24% |
| Net profit | NOK 5,6M | +2% |
| Total assets | NOK 50,5M | +35% |
| Equity | NOK 20,6M | +37% |
| Employees | 16 | — |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 7 | 0 | 0 | 232 | 200 | 396 | 2 830 | 5 086 | 13 558 | 16 342 | 37 317 | 60 074 | 84 174 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −435 | −1 566 | −2 703 | −3 377 | −4 932 | −9 687 | −14 201 | −18 873 |
| EBITDA | −277 | −30 | −6 | −8 | 224 | −295 | −670 | −1 263 | −2 357 | 1 534 | 1 991 | 3 554 | 8 043 | 9 947 |
| Depreciation & amort. | −5 | −4 | −2 | −8 | −0 | −0 | −0 | −3 | −43 | −116 | −166 | −262 | −529 | −1 290 |
| EBIT | −282 | −34 | −8 | −16 | 224 | −295 | −670 | −1 266 | −2 400 | 1 418 | 1 825 | 3 292 | 7 515 | 8 657 |
| Net financials | 3 | −0 | 0 | 0 | −0 | −7 | −15 | −16 | −77 | −62 | −377 | −216 | −454 | −1 337 |
| Profit before tax | −278 | −34 | −8 | −16 | 224 | −302 | −685 | −1 283 | −2 478 | 1 356 | 1 449 | 3 076 | 7 060 | 7 320 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | 257 | 1 590 | 1 713 |
| Net profit | −278 | −34 | −8 | −16 | 224 | −302 | −685 | −1 283 | −2 478 | 1 356 | 1 449 | 2 818 | 5 470 | 5 607 |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 58 | 53 | 51 | 43 | 43 | 43 | 1 283 | 1 346 | 2 666 | 5 035 | 13 992 | 22 256 | 37 346 | 50 476 |
| Equity | −178 | −212 | −220 | −236 | −12 | −538 | 1 005 | 523 | 45 | 2 729 | 6 678 | 9 496 | 14 967 | 20 573 |
| Long-term debt | 0 | 232 | 0 | 0 | 0 | 321 | 0 | 240 | 800 | 990 | 3 030 | 2 801 | 3 248 | 2 389 |
| Short-term debt | 236 | 34 | 40 | 48 | 55 | 260 | 278 | 583 | 1 821 | 1 315 | 4 284 | 9 958 | 19 131 | 27 514 |
| Total debt | 236 | 266 | 271 | 279 | 55 | 581 | 278 | 823 | 2 621 | 2 305 | 7 314 | 12 759 | 22 379 | 29 903 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FD Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Frank Brubakken Holding As | Company | 37.2% | 37.2% | 2024 |
Csd Sealing Systems As | Company | 16.4% | 16.4% | 2024 |
Abrafam Holding As | Company | 14.0% | 14.0% | 2024 |
Mti Startup As | Company | 11.0% | 11.0% | 2024 |
| Individual | 9.0% | 9.0% | 2024 | |
| Individual | 8.4% | 8.4% | 2024 | |
Tenk Vekst As | Company | 4.7% | 4.7% | 2023 |
Absheron As | Company | 1.8% | 1.8% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Daniel Engell Brubakken | Chief Executive Officer | 0 companies |
| Peter Wesenberg | Chairman | 0 companies |
| Jan Wessel Bratterud | Board of Directors | 0 companies |
| Kjell Sundsli | Board of Directors | 0 companies |
| Einar Abrahamsen | Board of Directors | 0 companies |
| Per Einar Evensen | Chairman | 0 companies |
| Line Sanderud Bakkevig | Board of Directors | 0 companies |
| Jon Øyvind Hansen | Board of Directors | 0 companies |
| Per Christian Andersen | Board of Directors | 0 companies |
| Einar Abrahamsen | Chairman | 0 companies |