| Revenue | NOK 23K | -70% |
| EBITDA | NOK 789K | +176% |
| Net profit | NOK -1,4M | +73% |
| Total assets | NOK 15,5M | +2% |
| Equity | NOK 1,3M | +201% |
| Employees | 0 | — |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 3 027 | 4 946 | 4 118 | 5 183 | 4 373 | 4 002 | 5 148 | 7 415 | 6 663 | 4 706 | 343 | 75 | 23 |
| Staff expenses | −0 | −0 | −3 315 | −4 160 | −4 388 | −4 906 | −5 041 | −2 687 | −3 630 | −3 572 | −3 665 | −3 928 | −0 | −0 | −0 |
| EBITDA | 0 | 0 | −1 597 | −1 291 | −2 317 | −2 422 | −1 610 | −111 | −569 | −1 452 | 17 | −8 | −2 039 | −1 040 | 789 |
| Depreciation & amort. | −0 | −0 | −165 | −176 | −154 | −22 | −10 | −10 | −4 | −15 | −15 | −15 | −0 | −0 | −1 193 |
| EBIT | 0 | 0 | −1 762 | −1 468 | −2 471 | −2 444 | −1 620 | −120 | −573 | −1 467 | 2 | −23 | −2 039 | −1 040 | −404 |
| Net financials | 0 | 0 | −629 | 164 | 406 | −541 | 180 | −14 247 | −3 778 | −9 460 | 4 095 | −2 029 | 276 | −4 168 | −1 005 |
| Profit before tax | 0 | 0 | −2 391 | −1 304 | −2 065 | −2 985 | −1 440 | −14 367 | −4 351 | −10 927 | 4 097 | −2 053 | −1 763 | −5 208 | −1 409 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | 0 | 0 | −2 391 | −1 304 | −2 065 | −2 985 | −1 440 | −14 367 | −4 351 | −10 927 | 4 097 | −2 053 | −1 763 | −5 208 | −1 409 |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | — | 3 477 | 9 814 | 21 797 | 28 904 | 32 883 | 24 330 | 21 410 | 12 891 | 15 760 | 16 097 | 23 849 | 15 268 | 15 502 |
| Equity | — | — | 1 042 | 7 538 | 19 323 | 21 139 | 19 698 | 5 331 | 9 366 | −416 | 2 024 | 1 869 | 10 | −1 289 | 1 301 |
| Long-term debt | 0 | 0 | 1 215 | 1 215 | 1 215 | 6 100 | 11 910 | 16 755 | 10 827 | 11 853 | 11 975 | 12 563 | 14 934 | 13 411 | 11 842 |
| Short-term debt | 0 | 0 | 1 220 | 1 060 | 1 259 | 1 665 | 1 274 | 2 244 | 1 217 | 1 454 | 1 762 | 1 665 | 8 905 | 3 146 | 2 359 |
| Total debt | 0 | 0 | 2 435 | 2 275 | 2 474 | 7 765 | 13 184 | 18 998 | 12 044 | 13 307 | 13 737 | 14 228 | 23 839 | 16 557 | 14 201 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TS Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Selvikåsen Invest As | Company | 28.0% | 28.0% | 2024 |
Sauar Invest As | Company | 27.1% | 27.1% | 2024 |
Rufus As | Company | 24.0% | 24.0% | 2024 |
Alias Invest As | Company | 9.1% | 9.1% | 2024 |
Ideal Investments As | Company | 4.2% | 4.2% | 2024 |
Radiance As | Company | 3.5% | 3.5% | 2024 |
Superliminal As | Company | 1.4% | 1.4% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Tom Steinar Nygaard Erichsen | Chief Executive Officer | 0 companies |
| Erik Sauar | Chairman | 0 companies |
| Kjetil Røine | Board of Directors | 0 companies |
| Kristian Tangen | Board of Directors | 0 companies |
| Jørund Espen Høie Buen | Board of Directors | 0 companies |