| Revenue | NOK 5,7M | -14% |
| EBITDA | NOK -139K | -191% |
| Net profit | NOK -227K | -451% |
| Total assets | NOK 3M | +9% |
| Equity | NOK 876K | -21% |
| Employees | 9 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 800 | 2 512 | 3 195 | 4 302 | 3 445 | 2 612 | 4 418 | 4 136 | 3 260 | 3 619 | 5 507 | 6 604 | 5 690 |
| Staff expenses | −305 | −800 | −1 255 | −1 678 | −1 034 | −914 | −1 315 | −1 026 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | −8 | 25 | −39 | 79 | 152 | 232 | −236 | 347 | 521 | 61 | 820 | 154 | −139 |
| Depreciation & amort. | −0 | −10 | −25 | −51 | −70 | −54 | −0 | −63 | −70 | −36 | −29 | −66 | −122 |
| EBIT | −8 | 15 | −64 | 28 | 82 | 179 | −236 | 284 | 451 | 25 | 791 | 88 | −261 |
| Net financials | −0 | −1 | 2 | −10 | −6 | −8 | −2 | −7 | 6 | 8 | 10 | −3 | −29 |
| Profit before tax | −8 | 14 | −62 | 18 | 76 | 171 | −238 | 277 | 457 | 33 | 801 | 85 | −290 |
| Tax | −2 | 4 | −17 | 8 | 19 | 41 | −52 | 51 | 100 | 7 | 178 | 21 | −64 |
| Net profit | −6 | 10 | −45 | 11 | 57 | 130 | −186 | 226 | 356 | 26 | 623 | 65 | −227 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 586 | 886 | 1 003 | 1 092 | 1 265 | 1 130 | 1 454 | 1 528 | 2 332 | 1 976 | 2 748 | 2 727 | 2 962 |
| Equity | 227 | 464 | 419 | 429 | 486 | 616 | 430 | 663 | 640 | 666 | 1 188 | 1 103 | 876 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 517 | 482 |
| Short-term debt | 359 | 422 | 585 | 663 | 779 | 514 | 1 024 | 865 | 1 692 | 1 311 | 1 560 | 1 108 | 1 604 |
| Total debt | 359 | 422 | 585 | 663 | 779 | 514 | 1 024 | 865 | 1 692 | 1 311 | 1 560 | 1 624 | 2 086 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VE Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
SS Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Compass Capital As | Company | 14.6% | 14.6% | 2024 |
| Individual | 14.6% | 14.6% | 2024 | |
| Individual | 14.6% | 14.6% | 2024 | |
| Individual | 14.6% | 14.6% | 2024 | |
| Individual | 14.6% | 14.6% | 2024 | |
| Individual | 14.6% | 14.6% | 2024 | |
| Individual | 6.7% | 6.7% | 2024 | |
| Individual | 4.8% | 4.8% | 2022 | |
| Individual | 3.3% | 3.3% | 2024 | |
| Individual | 1.2% | 1.2% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Viktor Emanuel Persson | Chief Executive Officer | 0 companies |
| Sigrid Stjernvang | Chief Executive Officer | 0 companies |
| Even Fridén Melhus | Board of Directors | 0 companies |
| Jan Reinhardt Næss | Board of Directors | 0 companies |
| Kaia Finne | Board of Directors | 0 companies |
| Karianne Finne | Board of Directors | 0 companies |