| Revenue | NOK 0 | — |
| EBITDA | NOK -3,5M | -40% |
| Net profit | NOK -6,7M | -45% |
| Total assets | NOK 18,3M | -11% |
| Equity | NOK 3M | -69% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 499 | 257 | 797 | 1 145 | 419 | 781 | 892 | 103 | 200 | 14 122 | 0 | 447 | 0 |
| Staff expenses | −0 | −470 | −581 | −1 217 | −5 858 | −10 404 | −5 982 | −2 943 | −2 006 | −2 324 | −2 501 | −3 327 | −4 171 |
| EBITDA | −57 | −945 | −1 370 | −4 540 | −14 399 | −30 091 | −11 487 | −6 949 | −3 704 | 8 356 | −3 618 | −2 479 | −3 480 |
| Depreciation & amort. | −0 | −2 | −6 | −1 565 | −866 | −36 556 | −387 | −4 765 | −0 | −1 300 | −1 824 | −2 096 | −2 175 |
| EBIT | −57 | −947 | −1 376 | −6 105 | −15 265 | −66 647 | −11 875 | −11 714 | −3 704 | 7 056 | −5 441 | −4 575 | −5 655 |
| Net financials | 0 | 51 | 99 | 216 | 1 327 | 140 | −24 | 152 | 99 | −5 | −95 | −17 | −997 |
| Profit before tax | −57 | −897 | −1 277 | −5 889 | −13 938 | −66 507 | −11 899 | −11 562 | −3 605 | 7 051 | −5 536 | −4 593 | −6 652 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | −57 | −897 | −1 277 | −5 889 | −13 938 | −66 507 | −11 899 | −11 562 | −3 605 | 7 051 | −5 536 | −4 593 | −6 652 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 193 | 5 097 | 16 740 | 22 652 | 126 076 | 50 984 | 35 288 | 17 639 | 14 168 | 26 039 | 21 807 | 20 692 | 18 327 |
| Equity | 145 | 4 453 | 14 726 | 19 860 | 105 379 | 39 787 | 27 889 | 16 327 | 12 721 | 19 772 | 14 237 | 9 644 | 2 992 |
| Long-term debt | 0 | 0 | 0 | 0 | 7 500 | 7 500 | 6 250 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 49 | 644 | 2 013 | 2 792 | 13 197 | 3 696 | 1 150 | 1 312 | 1 408 | 6 141 | 7 358 | 10 715 | 14 888 |
| Total debt | 49 | 644 | 2 013 | 2 792 | 20 697 | 11 196 | 7 400 | 1 312 | 1 408 | 6 141 | 7 358 | 10 715 | 14 888 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AL Chief Executive Officer | Chief Executive Officer | 2026 | — | — |
LJ Observer | Observer | 2024 | — | — |
CM Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Brave Capital As | Company | 80.0% | 80.0% | 2024 |
Good Karma Invest As | Company | 57.5% | 57.5% | 2023 |
Xinvestor As | Company | 20.0% | 20.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Arild Lie | Chief Executive Officer | 0 companies |
| Lorenz Josef Pronnet | Observer | 0 companies |
| Christian Mide | Chief Executive Officer | 0 companies |
| Jostein Tveide | Board of Directors | 0 companies |
| Bård Baldishol | Chairman | 0 companies |
| Ludwig Georg Kuttner | Board of Directors | 0 companies |