| Revenue | NOK 0 | — |
| EBITDA | NOK -26K | -2% |
| Net profit | NOK -26K | -2% |
| Total assets | NOK 55K | -2% |
| Equity | NOK -647K | -4% |
| Employees | 0 | — |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 251 | 150 | 52 | 300 | 325 | 421 | 500 | 350 | 602 | 189 | 0 | 0 | 0 | 0 |
| Staff expenses | −0 | −0 | −634 | −286 | −550 | −0 | −319 | −497 | −196 | 30 | −0 | −0 | −0 | −0 |
| EBITDA | −105 | −16 | −1 145 | −935 | −817 | −44 | −1 358 | −1 191 | −652 | 60 | −36 | −35 | −26 | −26 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −16 | −20 | −21 | −4 | −0 | −0 |
| EBIT | −105 | −16 | −1 145 | −935 | −817 | −44 | −1 358 | −1 191 | −668 | 40 | −57 | −38 | −26 | −26 |
| Net financials | 0 | −0 | −0 | −0 | −4 | −2 | −1 | 5 | −0 | −1 | −0 | 0 | 0 | 0 |
| Profit before tax | −105 | −16 | −1 145 | −935 | −820 | −46 | −1 360 | −1 186 | −669 | 38 | −57 | −38 | −26 | −26 |
| Tax | −21 | −4 | 4 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | −84 | −11 | −1 149 | −935 | −820 | −46 | −1 360 | −1 186 | −669 | 38 | −57 | −38 | −26 | −26 |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 139 | 93 | 819 | 178 | 246 | 671 | 1 889 | 756 | 272 | 167 | 60 | 56 | 56 | 55 |
| Equity | 100 | 89 | 428 | −18 | −838 | 411 | −949 | 130 | −539 | −500 | −557 | −595 | −621 | −647 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 39 | 4 | 390 | 196 | 1 084 | 260 | 2 838 | 626 | 811 | 667 | 617 | 651 | 676 | 701 |
| Total debt | 39 | 4 | 390 | 196 | 1 084 | 260 | 2 838 | 626 | 811 | 667 | 617 | 651 | 676 | 701 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SL Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
AM Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Camsk Holding As | Company | 75.5% | 75.5% | 2023 |
Hauge Venture Capital As | Company | 8.3% | 8.3% | 2023 |
| Individual | 3.4% | 3.4% | 2022 | |
| Individual | 3.4% | 3.4% | 2023 | |
| Individual | 3.1% | 3.1% | 2022 | |
| Individual | 3.1% | 3.1% | 2023 | |
Borgund Brygge As | Company | 1.5% | 1.5% | 2023 |
| Individual | 1.1% | 1.1% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Sigmund Larsen | Chief Executive Officer | 0 companies |
| Anne Marit Larsen | Chief Executive Officer | 0 companies |
| Bjarte Gunvald Fosse | Board of Directors | 0 companies |
| Michael Alexander Brakstad Larsen | Chairman | 0 companies |