| Revenue | NOK 0 | — |
| EBITDA | NOK -51M | -9% |
| Net profit | NOK -51,6M | -7% |
| Total assets | NOK 151,2M | +160% |
| Equity | NOK 128,4M | +204% |
| Employees | 13 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 202 | 4 070 | 5 761 | 5 207 | 5 084 | 7 860 | 5 580 | 7 428 | 0 | 52 | 55 | 4 | 0 |
| Staff expenses | −139 | −3 366 | −3 340 | −1 694 | −3 628 | −3 835 | −5 704 | −7 363 | −0 | −0 | −9 110 | −22 306 | −23 053 |
| EBITDA | −5 | −1 047 | −852 | 696 | −1 156 | −4 810 | −7 499 | −15 695 | −34 061 | −59 242 | −40 438 | −46 757 | −50 987 |
| Depreciation & amort. | −2 | −106 | −172 | −180 | −131 | −143 | −125 | −284 | −745 | −1 268 | −1 302 | −1 164 | −1 229 |
| EBIT | −7 | −1 153 | −1 024 | 516 | −1 287 | −4 953 | −7 625 | −15 980 | −34 806 | −60 510 | −41 741 | −47 920 | −52 216 |
| Net financials | −0 | −9 | 10 | −5 | 1 | 40 | 39 | 998 | 1 630 | 672 | 317 | −156 | 591 |
| Profit before tax | −7 | −1 162 | −1 014 | 511 | −1 286 | −4 914 | −7 586 | −14 982 | −33 176 | −59 838 | −41 423 | −48 076 | −51 625 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | −7 | −1 162 | −1 014 | 511 | −1 286 | −4 914 | −7 586 | −14 982 | −33 176 | −59 838 | −41 423 | −48 076 | −51 625 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 338 | 2 634 | 3 292 | 4 030 | 6 823 | 20 024 | 63 232 | 51 762 | 170 390 | 115 617 | 78 421 | 58 112 | 151 194 |
| Equity | 11 | −1 151 | −2 165 | −1 654 | 760 | 8 346 | 57 061 | 42 079 | 159 478 | 104 290 | 62 543 | 42 262 | 128 439 |
| Long-term debt | 0 | 0 | 4 643 | 4 299 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 326 | 3 785 | 814 | 1 384 | 6 063 | 11 678 | 6 171 | 9 683 | 10 912 | 11 327 | 15 878 | 15 850 | 22 755 |
| Total debt | 326 | 3 785 | 5 457 | 5 684 | 6 063 | 11 678 | 6 171 | 9 683 | 10 912 | 11 327 | 15 878 | 15 850 | 22 755 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PE Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
RH Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
DM Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Deputy Chairman | 2022 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2024 | — | — | |
| Deputy Chairman | 2025 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Ubs Financial Services Inc. | Company | 26.3% | 26.3% | 2024 |
Canica As | Company | 6.8% | 6.8% | 2024 |
Investinor Direkte As | Company | 6.1% | 6.1% | 2024 |
Kvåle As | Company | 4.8% | 4.8% | 2024 |
Brekke Holding As | Company | 4.7% | 4.7% | 2024 |
Paacs Invest As | Company | 4.3% | 4.3% | 2024 |
Helene Sundt As | Company | 4.3% | 4.3% | 2024 |
Verdipapirfondet Nordea Avkastning | Company | 3.9% | 3.9% | 2023 |
Caceis Bank | Company | 3.6% | 3.6% | 2024 |
| Individual | 3.4% | 3.4% | 2024 | |
| Individual | 2.9% | 2.9% | 2024 | |
Optimuspistor As | Company | 2.8% | 2.8% | 2024 |
Goldman Sachs & Co. Llc | Company | 2.0% | 2.0% | 2024 |
J.P. Morgan Se | Company | 2.0% | 2.0% | 2024 |
Kvantia As | Company | 1.8% | 1.8% | 2024 |
Dnb Bank Asa | Company | 1.6% | 1.6% | 2024 |
T.D. Veen As | Company | 1.6% | 1.6% | 2024 |
Cgs Holding As | Company | 1.4% | 1.4% | 2024 |
Norda Asa | Company | 1.4% | 1.4% | 2024 |
P53 Invest As | Company | 1.1% | 1.1% | 2024 |
Verdipapirfondet Danske Invest Norge Vekst | Company | 1.1% | 1.1% | 2024 |
Blueberry Capital As | Company | 1.1% | 1.1% | 2024 |
| Individual | 1.0% | 1.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Per Edvard Walday | Chief Executive Officer | 0 companies |
| Rafiq Hasan | Chief Executive Officer | 0 companies |
| Dominic Michael Moreland | Chief Executive Officer | 0 companies |
| William Martin Castell | Deputy Chairman | 0 companies |
| Susanne Stuffers | Board of Directors | 0 companies |
| Jean Michael Yves Sylvain Cossery | Board of Directors | 0 companies |
| Leiv Askvig | Board of Directors | 0 companies |
| Jonathan Leslie Allis | Deputy Chairman | 0 companies |
| Hans Henrik Klouman | Board of Directors | 0 companies |
| Aitana Peire Morais | Board of Directors | 0 companies |
| Ann-Tove Kongsnes | Board of Directors | 0 companies |
| Masha Paule Nathalie Legris Strømme | Board of Directors | 0 companies |
| Anders Wold | Chairman | 0 companies |
| Flavien Daloz | Board of Directors | 0 companies |
| Jean Claude Gaston Provost | Board of Directors | 0 companies |