| Revenue | NOK 18,8M | -70% |
| EBITDA | NOK -12M | -345% |
| Net profit | NOK -13,1M | -361% |
| Total assets | NOK 35,6M | -28% |
| Equity | NOK 22,3M | -37% |
| Employees | 24 | — |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 200 | 597 | 203 | 0 | 35 | 3 994 | 1 157 | 25 | 11 190 | 34 556 | 48 008 | 69 689 | 62 944 | 18 787 |
| Staff expenses | −28 | −200 | −253 | 8 | 2 | −526 | −808 | −1 021 | −1 759 | −7 239 | −11 890 | −18 838 | −24 657 | −19 627 |
| EBITDA | −114 | −231 | −305 | −91 | −80 | 63 | −1 596 | −3 302 | 7 449 | 7 564 | 8 401 | 6 285 | 4 913 | −12 029 |
| Depreciation & amort. | −0 | −2 | −5 | −603 | −585 | −407 | −5 | −12 | −29 | −395 | −688 | −832 | −580 | −1 793 |
| EBIT | −114 | −233 | −311 | −693 | −665 | −344 | −1 601 | −3 314 | 7 421 | 7 169 | 7 713 | 5 453 | 4 333 | −13 822 |
| Net financials | −2 | −41 | −51 | −38 | −0 | −2 | −18 | −132 | −185 | −21 | 45 | 243 | 776 | 625 |
| Profit before tax | −116 | −275 | −362 | −732 | −666 | −346 | −1 619 | −3 446 | 7 235 | 7 148 | 7 758 | 5 696 | 5 109 | −13 197 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | 378 | 219 | 76 | −82 |
| Net profit | −116 | −275 | −362 | −732 | −666 | −346 | −1 619 | −3 446 | 7 235 | 7 148 | 7 380 | 5 477 | 5 033 | −13 115 |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 010 | 2 236 | 1 773 | 1 075 | 432 | 2 273 | 4 575 | 2 299 | 14 042 | 21 080 | 33 965 | 49 918 | 49 270 | 35 626 |
| Equity | 483 | 208 | 646 | 1 034 | 369 | 1 092 | −127 | −3 573 | 3 619 | 10 767 | 18 146 | 31 123 | 35 457 | 22 342 |
| Long-term debt | 0 | 1 441 | 1 094 | 13 | 28 | 0 | 4 252 | 5 252 | 6 252 | 7 000 | 7 035 | 7 010 | 7 082 | 5 000 |
| Short-term debt | 125 | 587 | 33 | 28 | 35 | 1 180 | 450 | 619 | 4 171 | 3 313 | 8 783 | 11 784 | 6 731 | 5 913 |
| Total debt | 527 | 2 028 | 1 127 | 41 | 63 | 1 180 | 4 701 | 5 871 | 10 423 | 10 313 | 15 818 | 18 794 | 13 813 | 10 913 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TH Observer | Observer | 2025 | — | — |
GS Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Idsø Invest As | Company | 28.8% | 28.8% | 2024 |
Timax As | Company | 28.8% | 28.8% | 2024 |
Avatara As | Company | 28.8% | 28.8% | 2024 |
Cvp Invest As | Company | 4.9% | 4.9% | 2024 |
Mango Holding As | Company | 4.9% | 4.9% | 2024 |
Dragesund Invest As | Company | 2.9% | 2.9% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Tore Hopen | Observer | 0 companies |
| Geir Stang Hauge | Chief Executive Officer | 0 companies |
| Carsten Alexander Krome | Board of Directors | 0 companies |
| Geir Molvik | Board of Directors | 0 companies |
| Pål Brynsrud | Board of Directors | 0 companies |
| Wilhelm Anton Mohn | Board of Directors | 0 companies |
| Petter Dragesund | Board of Directors | 0 companies |
| Morten Bøklepp Mjøen | Board of Directors | 0 companies |
| Bernt Saugen | Board of Directors | 0 companies |
| Stian Grieg | Board of Directors | 0 companies |
| Svein Tore Idsø | Chairman | 0 companies |