| Revenue | NOK 2,9M | -46% |
| EBITDA | NOK -4M | +12% |
| Net profit | NOK -3,4M | -192% |
| Total assets | NOK 13,9M | -7% |
| Equity | NOK 7,2M | -32% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 852 | 1 920 | 938 | 3 251 | 4 579 | 5 220 | 3 844 | 2 418 | 2 710 | 6 037 | 5 481 | 2 947 |
| Staff expenses | −1 | −1 | −0 | −0 | −4 | −187 | −125 | −41 | −2 541 | −3 276 | −4 071 | −3 726 | −2 637 |
| EBITDA | −169 | −366 | −804 | −1 403 | −1 014 | −1 873 | −2 418 | −3 674 | −5 731 | −5 298 | −3 051 | −4 572 | −4 031 |
| Depreciation & amort. | −0 | −0 | −17 | −35 | −0 | −0 | −0 | −17 | −30 | −31 | −36 | −95 | −210 |
| EBIT | −169 | −366 | −821 | −1 437 | −1 014 | −1 873 | −2 418 | −3 691 | −5 761 | −5 329 | −3 087 | −4 666 | −4 240 |
| Net financials | −0 | −6 | −2 | 6 | −33 | −44 | −55 | −42 | −106 | −218 | −78 | 279 | −75 |
| Profit before tax | −169 | −373 | −823 | −1 431 | −1 047 | −1 918 | −2 474 | −3 732 | −5 866 | −5 547 | −3 165 | −4 388 | −4 315 |
| Tax | −50 | 50 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −8 031 | −949 |
| Net profit | −119 | −422 | −823 | −1 431 | −1 047 | −1 918 | −2 474 | −3 732 | −5 866 | −5 547 | −3 165 | 3 644 | −3 366 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 64 | 536 | 1 073 | 2 415 | 2 286 | 4 028 | 7 294 | 3 083 | 9 425 | 4 379 | 11 001 | 14 861 | 13 852 |
| Equity | −86 | 241 | 548 | 2 026 | 979 | 2 019 | 5 244 | 1 512 | 4 332 | −689 | 6 899 | 10 543 | 7 177 |
| Long-term debt | 0 | 0 | 0 | 0 | 750 | 614 | 1 134 | 972 | 3 810 | 3 661 | 2 912 | 2 912 | 3 912 |
| Short-term debt | 150 | 295 | 525 | 389 | 557 | 1 395 | 916 | 599 | 1 284 | 1 407 | 1 190 | 1 406 | 2 763 |
| Total debt | 150 | 295 | 525 | 389 | 1 307 | 2 009 | 2 050 | 1 571 | 5 094 | 5 068 | 4 102 | 4 318 | 6 675 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AC Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
LØ Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
AH Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2023 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 22.6% | 22.6% | 2022 | |
Grynt Holding As | Company | 18.5% | 18.5% | 2022 |
Capedel Holding As | Company | 15.9% | 15.9% | 2022 |
Hathon Holding As | Company | 6.9% | 6.9% | 2022 |
Heldrup As | Company | 4.8% | 4.8% | 2022 |
Mp Pensjon Pk | Company | 4.7% | 4.7% | 2022 |
Lyngstadaas Biomedical Consulting As | Company | 3.9% | 3.9% | 2022 |
| Individual | 2.7% | 2.7% | 2022 | |
Prosano As | Company | 2.6% | 2.6% | 2022 |
Trk Group As | Company | 2.2% | 2.2% | 2022 |
Gill Gruppen As | Company | 2.2% | 2.2% | 2022 |
Danja Invest As | Company | 2.1% | 2.1% | 2022 |
Svarthøi Holding As | Company | 1.3% | 1.3% | 2022 |
Lakeside As | Company | 1.2% | 1.2% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Anne Cecilie Christophersen | Chief Executive Officer | 0 companies |
| Liv Østbye | Chief Executive Officer | 0 companies |
| Arvid Helge Lindberg | Chief Executive Officer | 0 companies |
| Leif Arne Madsberg | Board of Directors | 0 companies |
| Henrik Mattias Jansson | Board of Directors | 0 companies |
| Emilie Lasson | Chairman | 0 companies |
| Tore Heldrup Rasmussen | Chairman | 0 companies |
| Lars Kåre Viksmoen | Board of Directors | 0 companies |
| Svein Harald Øygard | Board of Directors | 0 companies |
| Kathryn Moore Baker | Board of Directors | 0 companies |