| Revenue | NOK 21K | -99% |
| EBITDA | NOK -946K | +77% |
| Net profit | NOK -5,5M | -83% |
| Total assets | NOK 3,2M | -64% |
| Equity | NOK 3,2M | -63% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 68 | 1 521 | 550 | 655 | 166 | 511 | 2 966 | 1 554 | 21 |
| Staff expenses | −0 | −0 | −425 | −733 | −1 016 | −812 | −936 | −1 050 | −2 114 | −1 148 | 48 |
| EBITDA | −14 | −2 | −452 | −3 285 | −9 238 | −11 742 | −14 543 | −11 856 | −5 507 | −4 066 | −946 |
| Depreciation & amort. | −0 | −0 | −0 | −493 | −550 | −550 | −57 | −0 | −0 | −0 | −0 |
| EBIT | −14 | −2 | −452 | −3 778 | −9 788 | −12 292 | −14 600 | −11 856 | −5 507 | −4 066 | −946 |
| Net financials | 0 | 1 | 10 | 8 | 6 | 7 | 10 | 14 | 19 | 0 | 37 |
| Profit before tax | −14 | −2 | −442 | −3 770 | −9 782 | −12 285 | −14 591 | −11 842 | −5 488 | −4 066 | −909 |
| Tax | −0 | −0 | −123 | −1 318 | −2 982 | −3 664 | −4 036 | −3 236 | −1 419 | −1 041 | 4 636 |
| Net profit | −14 | −2 | −318 | −2 452 | −6 799 | −8 622 | −10 555 | −8 606 | −4 068 | −3 025 | −5 545 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 249 | 326 | 8 003 | 8 660 | 12 308 | 18 778 | 22 517 | 19 062 | 19 405 | 9 034 | 3 234 |
| Equity | 16 | 14 | 6 073 | 6 440 | 4 573 | 14 606 | 15 303 | 15 494 | 11 798 | 8 774 | 3 229 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 233 | 311 | 1 931 | 2 220 | 7 735 | 4 172 | 7 214 | 3 568 | 7 607 | 260 | 5 |
| Total debt | 233 | 311 | 1 931 | 2 220 | 7 735 | 4 172 | 7 214 | 3 568 | 7 607 | 260 | 5 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IA Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Cerpus Holding As | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Ivar Andre Simonsen | Chief Executive Officer | 0 companies |
| Stian Reinholdtsen | Chairman | 0 companies |
| Kristin Johnsen Nordeng | Board of Directors | 0 companies |