| Revenue | NOK 2,5M | -39% |
| EBITDA | NOK 733K | -68% |
| Net profit | NOK 392K | -77% |
| Total assets | NOK 5,1M | +0% |
| Equity | NOK 4,8M | +9% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 935 | 0 | 63 | 508 | 357 | 520 | 4 | 1 913 | 2 164 | 2 121 | 4 199 | 2 546 |
| Staff expenses | −0 | −1 862 | −1 214 | −1 629 | −464 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | −4 | −2 498 | −4 615 | −5 325 | −1 149 | 132 | 398 | −1 613 | 1 171 | 1 225 | 699 | 2 321 | 733 |
| Depreciation & amort. | −0 | −0 | −6 | −632 | −282 | −277 | −0 | −0 | −0 | −13 | −173 | −190 | −190 |
| EBIT | −4 | −2 498 | −4 621 | −5 958 | −1 431 | −145 | 398 | −1 613 | 1 171 | 1 212 | 525 | 2 131 | 542 |
| Net financials | 0 | −1 | 0 | −3 | −28 | −61 | −130 | −89 | −80 | −45 | −47 | 39 | −37 |
| Profit before tax | −4 | −2 499 | −4 621 | −5 960 | −1 459 | −207 | 269 | −1 702 | 1 091 | 1 167 | 479 | 2 170 | 506 |
| Tax | −4 | −690 | −1 638 | −67 | −1 986 | −191 | 64 | −374 | 240 | 257 | 105 | 477 | 113 |
| Net profit | 0 | −1 809 | −2 983 | −5 893 | 527 | −15 | 204 | −1 327 | 851 | 910 | 373 | 1 693 | 392 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 504 | 1 289 | 9 575 | 5 895 | 12 586 | 8 065 | 8 062 | 7 475 | 3 153 | 3 327 | 3 823 | 5 039 | 5 057 |
| Equity | 490 | 466 | 2 094 | −3 799 | 5 186 | 5 561 | 5 765 | 550 | 1 401 | 2 311 | 2 685 | 4 377 | 4 770 |
| Long-term debt | 0 | 0 | 67 | 0 | 2 500 | 2 500 | 2 125 | 1 625 | 1 125 | 666 | 203 | 96 | 102 |
| Short-term debt | 14 | 823 | 7 414 | 9 694 | 4 900 | 4 | 172 | 5 300 | 627 | 350 | 935 | 565 | 185 |
| Total debt | 14 | 823 | 7 481 | 9 694 | 7 400 | 2 504 | 2 297 | 6 925 | 1 752 | 1 016 | 1 138 | 661 | 288 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GM Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
E Innovation As | Company | 70.0% | 70.0% | 2022 |
Hymie Holding As | Company | 30.0% | 30.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Geir Magne Høiland | Chief Executive Officer | 0 companies |
| June Lien | Board of Directors | 0 companies |
| Øyvind Næss Johannessen | Board of Directors | 0 companies |
| Tore Rygh | Chairman | 0 companies |
| Hege Furland | Board of Directors | 0 companies |