| Revenue | NOK 96,6M | +29% |
| EBITDA | NOK 11,5M | +256% |
| Net profit | NOK -18,8M | +45% |
| Total assets | NOK 210,1M | -5% |
| Equity | NOK 150M | -11% |
| Employees | 57 | — |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 700 | 450 | 323 | 2 415 | 4 200 | 7 391 | 17 730 | 16 632 | 24 342 | 43 807 | 58 460 | 65 637 | 74 887 | 96 598 |
| Staff expenses | −0 | −808 | −416 | −1 318 | −1 322 | −3 110 | −4 452 | −5 155 | −10 812 | −16 473 | −25 907 | −36 119 | −33 045 | −33 349 |
| EBITDA | −44 | −3 257 | −1 460 | −2 603 | −2 176 | −1 021 | 5 645 | 1 987 | −822 | −2 676 | 2 597 | −29 508 | −7 422 | 11 544 |
| Depreciation & amort. | −0 | −4 | −44 | −78 | −78 | −27 | −1 246 | −1 698 | −2 838 | −5 833 | −11 772 | −18 123 | −25 152 | −28 793 |
| EBIT | −44 | −3 261 | −1 504 | −2 681 | −2 254 | −1 048 | 4 398 | 289 | −3 661 | −8 508 | −9 175 | −47 631 | −32 574 | −17 248 |
| Net financials | −1 | 36 | 10 | −41 | −134 | −282 | −232 | −193 | −894 | −2 283 | −1 512 | −1 738 | −1 738 | −1 599 |
| Profit before tax | −45 | −3 226 | −1 494 | −2 722 | −2 388 | −1 331 | 4 167 | 96 | −4 555 | −10 792 | −10 688 | −49 369 | −34 312 | −18 847 |
| Tax | −16 | 16 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | −29 | −3 242 | −1 494 | −2 722 | −2 388 | −1 331 | 4 167 | 96 | −4 555 | −10 792 | −10 688 | −49 369 | −34 312 | −18 847 |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 528 | 2 537 | 8 965 | 9 270 | 13 079 | 13 647 | 18 749 | 39 896 | 46 690 | 140 220 | 142 919 | 170 415 | 220 760 | 210 080 |
| Equity | 371 | 1 407 | 7 563 | 7 541 | 6 153 | 7 884 | 12 051 | 35 271 | 27 196 | 100 780 | 105 747 | 137 334 | 167 901 | 149 981 |
| Long-term debt | 0 | 0 | 0 | 0 | 4 500 | 4 250 | 4 000 | 1 500 | 12 000 | 22 500 | 21 656 | 16 146 | 28 521 | 41 620 |
| Short-term debt | 157 | 1 130 | 1 402 | 1 728 | 2 426 | 1 513 | 2 698 | 3 125 | 7 493 | 16 940 | 15 515 | 16 935 | 24 339 | 18 479 |
| Total debt | 157 | 1 130 | 1 402 | 1 728 | 6 926 | 5 763 | 6 698 | 4 625 | 19 493 | 39 440 | 37 171 | 33 081 | 52 860 | 60 099 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AN Deputy Member | Deputy Member | 2023 | — | — |
TW Deputy Member | Deputy Member | 2022 | — | — |
MW Observer | Observer | 2022 | — | — |
VT Observer | Observer | 2025 | — | — |
DH Observer | Observer | 2023 | — | — |
AL Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
AK Observer | Observer | 2021 | — | — |
JE Observer | Observer | 2022 | — | — |
MK Observer | Observer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2026 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Monte Rosa Capital As | Company | 25.2% | 25.2% | 2023 |
Funkybiz As | Company | 18.9% | 18.9% | 2024 |
Fredriksborg Investor As | Company | 15.0% | 15.0% | 2024 |
Investinor Direkte As | Company | 13.8% | 13.8% | 2024 |
Christian Paul Casal | Company | 4.7% | 4.7% | 2024 |
Tilvelforma As | Company | 4.0% | 4.0% | 2024 |
Perseus Invest As | Company | 3.0% | 3.0% | 2024 |
Investinor As | Company | 2.9% | 2.9% | 2023 |
Vallenus As | Company | 2.9% | 2.9% | 2024 |
Stena Sessan Ab | Company | 2.8% | 2.8% | 2024 |
Costal As | Company | 2.7% | 2.7% | 2024 |
Hazlo As | Company | 2.3% | 2.3% | 2024 |
| Individual | 2.0% | 2.0% | 2024 | |
Dignio As | Company | 1.8% | 1.8% | 2024 |
| Individual | 1.7% | 1.7% | 2024 | |
Health Tech Holding As | Company | 1.6% | 1.6% | 2024 |
Myconto As | Company | 1.6% | 1.6% | 2024 |
| Individual | 1.3% | 1.3% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Andreas Norling | Deputy Member | 0 companies |
| Thomas Wold Johansen | Deputy Member | 0 companies |
| Marianne Wilhelmsen | Observer | 0 companies |
| Vegard Tangen | Observer | 0 companies |
| Dag Høidahl | Observer | 0 companies |
| Anna Louise Christersdotter Nylén | Chief Executive Officer | 0 companies |
| Ann-Tove Kongsnes | Observer | 0 companies |
| Jennifer Elisabeth Hartman | Observer | 0 companies |
| Märta Kristina Tomasdotter Patek | Observer | 0 companies |
| Heidi Cathrin Bøttinger Magnussen | Board of Directors | 0 companies |
| Sigvart Voss Eriksen | Chairman | 0 companies |
| Martin Ræder Haakonsen | Chairman | 0 companies |
| Jens Espeland | Board of Directors | 0 companies |
| Morten Olav Fredriksen | Board of Directors | 0 companies |
| Mehdi Sharif Lahlou | Chairman | 0 companies |
| Christian Melby | Board of Directors | 0 companies |
| Lars Christian Dahle | Board of Directors | 0 companies |
| Line Henriette Holten | Board of Directors | 0 companies |
| Øystein Wikan | Board of Directors | 0 companies |
| Håkon Olav Dahle | Board of Directors | 0 companies |
| Heidi Aarsten | Board of Directors | 0 companies |
| Hugo Lund Maurstad | Chairman | 0 companies |