| Revenue | NOK 52K | — |
| EBITDA | NOK -1,3M | -221% |
| Net profit | NOK -731K | -147% |
| Total assets | NOK 23,8M | -3% |
| Equity | NOK 21M | -3% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 1 000 | 0 | 0 | 4 568 | 6 539 | 7 678 | 3 199 | 0 | 0 | 0 | 0 | 52 |
| Staff expenses | −0 | −0 | −5 | −0 | −3 942 | −8 005 | −7 489 | −3 245 | −119 | −1 439 | 1 248 | 1 475 | −634 |
| EBITDA | −312 | 782 | −1 278 | −753 | −622 | −3 388 | −2 468 | −1 019 | −739 | −1 606 | 1 038 | 1 057 | −1 277 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | −312 | 782 | −1 278 | −753 | −622 | −3 388 | −2 468 | −1 019 | −739 | −1 606 | 1 038 | 1 057 | −1 277 |
| Net financials | −114 | −219 | −434 | −17 714 | −746 | 21 412 | −104 | 1 076 | 54 | 559 | 473 | 491 | 546 |
| Profit before tax | −426 | 563 | −1 712 | −18 466 | −1 368 | 18 025 | −2 572 | 58 | −685 | −1 046 | 1 510 | 1 548 | −731 |
| Tax | −117 | 158 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | −309 | 405 | −1 712 | −18 466 | −1 368 | 18 025 | −2 572 | 58 | −685 | −1 046 | 1 510 | 1 548 | −731 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9 648 | 13 661 | 26 211 | 15 251 | 20 933 | 43 387 | 47 683 | 40 577 | 39 352 | 27 426 | 26 017 | 24 496 | 23 825 |
| Equity | 5 718 | 120 | 26 153 | 7 687 | 6 319 | 22 973 | 20 402 | 20 459 | 29 681 | 18 635 | 20 145 | 21 693 | 20 962 |
| Long-term debt | 0 | 0 | 0 | 0 | 12 129 | 16 578 | 14 500 | 16 937 | 7 141 | 6 887 | 3 946 | 1 962 | 2 311 |
| Short-term debt | 3 929 | 13 541 | 58 | 7 564 | 2 484 | 3 836 | 12 781 | 3 181 | 2 530 | 1 904 | 1 927 | 841 | 552 |
| Total debt | 3 929 | 13 541 | 58 | 7 564 | 14 613 | 20 414 | 27 281 | 20 118 | 9 671 | 8 791 | 5 872 | 2 803 | 2 863 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CS Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Deputy Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Kaiman Idé As | Company | 23.0% | 23.0% | 2024 |
Bæksler As | Company | 23.0% | 23.0% | 2024 |
X3m Invest As | Company | 22.4% | 22.4% | 2024 |
Flu As | Company | 11.0% | 11.0% | 2024 |
Administrator As | Company | 7.2% | 7.2% | 2024 |
Noordix Bv | Company | 2.9% | 2.9% | 2024 |
| Individual | 2.9% | 2.9% | 2022 | |
| Individual | 2.0% | 2.0% | 2024 | |
Minde Prosjekt As | Company | 1.9% | 1.9% | 2024 |
Buh Holding Aps | Company | 1.8% | 1.8% | 2024 |
Forest Nominees Limited Ac Gci | Company | 1.4% | 1.4% | 2024 |
| Individual | 1.4% | 1.4% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Severin Overaa | Chief Executive Officer | 0 companies |
| Nina Skage | Board of Directors | 0 companies |
| Jørgen Bæksler Simmenes | Chairman | 0 companies |
| Geir Lislerud | Board of Directors | 0 companies |
| Lars Erik Lien | Deputy Chairman | 0 companies |