| Revenue | NOK 0 | — |
| EBITDA | NOK -1,1M | +10% |
| Net profit | NOK -6,4M | -121% |
| Total assets | NOK 623,3M | +5% |
| Equity | NOK 450M | -1% |
| Employees | 0 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | −0 | −266 | −437 | −342 | −342 | −457 | −1 796 | −898 | −323 | −0 | −0 |
| EBITDA | 0 | −1 070 | −1 924 | −4 337 | −1 688 | −4 688 | −7 301 | −7 252 | −2 577 | −1 249 | −1 123 |
| Depreciation & amort. | −0 | −0 | −53 308 | −55 900 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | 0 | −1 070 | −55 232 | −60 237 | −1 688 | −4 688 | −7 301 | −7 252 | −2 577 | −1 249 | −1 123 |
| Net financials | 4 | 3 | −6 | −2 | 27 | 26 | −39 | −793 | −1 307 | −1 632 | −5 253 |
| Profit before tax | 4 | −1 067 | −55 238 | −60 238 | −1 661 | −4 662 | −7 340 | −8 045 | −3 883 | −2 881 | −6 376 |
| Tax | 1 | −267 | −452 | −968 | −292 | 1 979 | −0 | −0 | −0 | −0 | −0 |
| Net profit | 3 | −800 | −54 786 | −59 271 | −1 369 | −6 641 | −7 340 | −8 045 | −3 883 | −2 881 | −6 376 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 376 321 | 594 450 | 541 167 | 486 236 | 486 889 | 494 842 | 505 315 | 582 464 | 561 038 | 594 661 | 623 283 |
| Equity | 369 667 | 592 948 | 537 971 | 478 700 | 477 332 | 480 590 | 473 249 | 463 105 | 459 222 | 456 341 | 449 964 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 112 222 | 98 158 | 135 033 | 170 015 |
| Short-term debt | 6 654 | 1 502 | 3 196 | 7 535 | 9 557 | 14 253 | 32 066 | 7 137 | 3 659 | 3 288 | 3 304 |
| Total debt | 6 654 | 1 502 | 3 196 | 7 535 | 9 557 | 14 253 | 32 066 | 119 359 | 101 817 | 138 320 | 173 319 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LR Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
SO Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 56.2% | 56.2% | 2022 | |
Norvestor Vi Gp Limited | Company | 56.2% | 56.2% | 2024 |
Flow Newco As | Company | 13.9% | 13.9% | 2024 |
Battlewood Ltd. | Company | 12.9% | 12.9% | 2024 |
Herock As | Company | 9.2% | 9.2% | 2024 |
Flexway As | Company | 2.1% | 2.1% | 2024 |
Pje Family Investment Company | Company | 1.9% | 1.9% | 2024 |
| Individual | 1.4% | 1.4% | 2022 | |
Peter Elliottmoore | Company | 1.4% | 1.4% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Linda Reinli Ekenberg | Chief Executive Officer | 0 companies |
| Stig Olav Bjørkedal | Chief Executive Officer | 0 companies |
| Mads Christian Gjerdrum | Board of Directors | 0 companies |
| Oddbjørn Eliassen | Board of Directors | 0 companies |
| Odd Ståle Sperre Ness | Board of Directors | 0 companies |
| Per-Ola Baalerud | Chairman | 0 companies |
| Ragnhild Borchgrevink | Board of Directors | 0 companies |
| Hallvard Peter Bogh Muri | Board of Directors | 0 companies |
| Ian Calder-Potts | Board of Directors | 0 companies |
| Peter Jeremy Elton | Board of Directors | 0 companies |
| Martin Sverre Kildahl | Board of Directors | 0 companies |
| Roy Norum | Board of Directors | 0 companies |
| Trond Bjørnøy | Board of Directors | 0 companies |