| Revenue | NOK 43,5M | +29% |
| EBITDA | NOK -39,3M | +4% |
| Net profit | NOK -49,1M | -19% |
| Total assets | NOK 280,5M | -7% |
| Equity | NOK 213,8M | -19% |
| Employees | 17 | — |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 690 | 2 519 | 3 549 | 8 925 | 8 030 | 11 761 | 18 448 | 24 934 | 30 132 | 20 593 | 21 515 | 34 469 | 33 750 | 43 484 |
| Staff expenses | −888 | −4 274 | −5 758 | −4 077 | −3 391 | −3 417 | −4 701 | −6 177 | −5 565 | −10 764 | −17 261 | −24 355 | −22 726 | −23 956 |
| EBITDA | −2 532 | −8 221 | −9 088 | −5 058 | −3 608 | −3 144 | −680 | −623 | −2 004 | −20 477 | −38 031 | −33 619 | −40 836 | −39 328 |
| Depreciation & amort. | −8 | −112 | −269 | −461 | −480 | −646 | −594 | −527 | −1 080 | −1 192 | −2 518 | −3 731 | −4 018 | −3 584 |
| EBIT | −2 541 | −8 334 | −9 358 | −5 519 | −4 087 | −3 790 | −1 274 | −1 150 | −3 083 | −21 669 | −40 549 | −37 350 | −44 854 | −42 912 |
| Net financials | −15 | 546 | 187 | −522 | −429 | −541 | −455 | −560 | −906 | −916 | −2 002 | 3 365 | 3 517 | −6 215 |
| Profit before tax | −2 556 | −7 788 | −9 170 | −6 041 | −4 517 | −4 331 | −1 729 | −1 710 | −3 990 | −22 585 | −42 551 | −33 985 | −41 337 | −49 127 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | −2 556 | −7 788 | −9 170 | −6 041 | −4 517 | −4 331 | −1 729 | −1 710 | −3 990 | −22 585 | −42 551 | −33 985 | −41 337 | −49 127 |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7 729 | 29 735 | 33 174 | 32 138 | 36 624 | 30 723 | 34 059 | 45 405 | 82 469 | 93 211 | 341 557 | 327 813 | 301 434 | 280 500 |
| Equity | 1 792 | 27 655 | 18 484 | 12 443 | 14 157 | 12 825 | 18 596 | 21 886 | 63 906 | 63 959 | 320 618 | 287 383 | 262 838 | 213 818 |
| Long-term debt | 1 271 | 0 | 9 060 | 9 795 | 10 036 | 9 322 | 9 230 | 8 240 | 7 159 | 6 576 | 0 | 0 | 0 | 0 |
| Short-term debt | 4 666 | 2 080 | 5 630 | 9 900 | 12 431 | 8 576 | 6 233 | 15 278 | 11 405 | 22 676 | 20 939 | 40 429 | 38 596 | 66 682 |
| Total debt | 5 936 | 2 080 | 14 690 | 19 695 | 22 467 | 17 898 | 15 463 | 23 518 | 18 563 | 29 252 | 20 939 | 40 429 | 38 596 | 66 682 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CL Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
OA Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
HC | Board of Directors | 2021 | — | — |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Ronja Capital As | Company | 12.2% | 12.2% | 2023 |
Ronja Capital Investment As | Company | 12.2% | 12.2% | 2024 |
Capra Invest As | Company | 6.1% | 6.1% | 2024 |
Mrfk Holding As | Company | 5.2% | 5.2% | 2024 |
| Individual | 4.9% | 4.9% | 2022 | |
Fjarde Ap-Fonden | Company | 4.7% | 4.7% | 2023 |
Altitude Capital As | Company | 4.2% | 4.2% | 2024 |
Vartdal Holding As | Company | 4.1% | 4.1% | 2024 |
Verdipapirfondet Delphi Nordic | Company | 3.3% | 3.3% | 2023 |
Brødrene Vartdal As | Company | 3.2% | 3.2% | 2024 |
Kotler Equity Investment Limited | Company | 2.6% | 2.6% | 2024 |
Life Capitol As | Company | 2.6% | 2.6% | 2024 |
Hawk Infinity As | Company | 2.5% | 2.5% | 2024 |
Stette Invest As | Company | 2.4% | 2.4% | 2024 |
Kjølås Stansekniver As | Company | 2.3% | 2.3% | 2024 |
Ajea Invest As | Company | 2.2% | 2.2% | 2024 |
Eggesbø Eiendom As | Company | 2.0% | 2.0% | 2023 |
Eros As | Company | 2.0% | 2.0% | 2024 |
Strand Fiskeriselskap As | Company | 1.9% | 1.9% | 2024 |
Nordnet Livsforsikring As | Company | 1.9% | 1.9% | 2024 |
Gold Coast Nutrition Nuf | Company | 1.8% | 1.8% | 2024 |
Triplenine Vedde As | Company | 1.3% | 1.3% | 2024 |
Melesio Invest As | Company | 1.2% | 1.2% | 2024 |
Em-Ka As | Company | 1.1% | 1.1% | 2024 |
Equinor Pensjon | Company | 1.0% | 1.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Christer Ludvig Valderhaug | Chief Executive Officer | 0 companies |
| Ole Arne Eiksund | Chief Executive Officer | 0 companies |
| Harald Nordal | Chairman | 0 companies |
| Olav Sindre Kriken | Board of Directors | 0 companies |
| Per Magne Eggesbø | Board of Directors | 0 companies |
| Tore Andreas Frøysa Tønseth | Board of Directors | 0 companies |
| Jostein Christian Dalland | Board of Directors | 0 companies |
| Hu Cao | Board of Directors | 0 companies |
| Jan Endre Vartdal | Board of Directors | 0 companies |
| Marita Holstad | Board of Directors | 0 companies |
| Asbjørn Solevågseide | Board of Directors | 0 companies |