| Revenue | NOK 28M | +20% |
| EBITDA | NOK -29,2M | -36% |
| Net profit | NOK -38,6M | -37% |
| Total assets | NOK 41,8M | -2% |
| Equity | NOK 856K | -93% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 1 033 | 1 491 | 8 131 | 10 679 | 10 672 | 5 247 | 6 031 | 6 135 | 13 886 | 35 201 | 23 329 | 27 958 |
| Staff expenses | −0 | −1 970 | −2 095 | −3 601 | −4 192 | −6 599 | −6 212 | −3 594 | −3 380 | −3 970 | −7 508 | −6 406 | −9 413 |
| EBITDA | 0 | −2 276 | −2 303 | 2 006 | 2 387 | −199 | −7 127 | −2 746 | −10 025 | −3 250 | −2 908 | −21 531 | −29 218 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −9 | −9 | −459 | −1 409 | −2 408 | −3 600 | −5 100 | −6 500 |
| EBIT | 0 | −2 276 | −2 303 | 2 006 | 2 387 | −208 | −7 136 | −3 205 | −11 434 | −5 658 | −6 508 | −26 631 | −35 718 |
| Net financials | 0 | 0 | −43 | −179 | −68 | −63 | 42 | −325 | −122 | −567 | −5 871 | −1 562 | −2 930 |
| Profit before tax | 0 | −2 276 | −2 346 | 1 827 | 2 318 | −271 | −7 094 | −3 530 | −11 557 | −6 224 | 0 | 0 | 0 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | 0 | −2 276 | −2 346 | 1 827 | 2 318 | −271 | −7 094 | −3 530 | −11 557 | −6 224 | −12 379 | −28 193 | −38 647 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | 1 401 | 1 386 | 4 796 | 7 038 | 7 737 | 5 597 | 10 202 | 35 522 | 53 401 | 43 275 | 42 807 | 41 807 |
| Equity | — | 521 | −1 826 | 1 | 2 319 | 3 448 | 1 053 | −2 477 | 22 997 | 35 915 | 23 536 | 11 505 | 856 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 881 | 3 212 | 4 795 | 4 719 | 4 289 | 4 545 | 7 630 | 8 525 | 8 911 | 12 186 | 14 345 | 24 883 |
| Total debt | 0 | 881 | 3 212 | 4 795 | 4 719 | 4 289 | 4 545 | 12 680 | 12 525 | 17 486 | 19 739 | 31 302 | 40 950 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HB Deputy Member | Deputy Member | 2025 | — | — |
KØ Deputy Member | Deputy Member | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Simula Innovation As | Company | 12.8% | 12.8% | 2024 |
Idekapital Fund 2 As | Company | 10.5% | 10.5% | 2024 |
| Individual | 7.5% | 7.5% | 2024 | |
Staggerbrush Enterprises, Llc | Company | 6.0% | 6.0% | 2024 |
| Individual | 5.7% | 5.7% | 2022 | |
| Individual | 5.6% | 5.6% | 2024 | |
Wiski Capital As | Company | 5.5% | 5.5% | 2024 |
Hestkamben As | Company | 5.5% | 5.5% | 2022 |
Ivar Arnesen Invest As | Company | 5.4% | 5.4% | 2024 |
Altitude Explorer As | Company | 5.3% | 5.3% | 2024 |
Laurent Mahieu Holding As | Company | 5.2% | 5.2% | 2024 |
| Individual | 4.7% | 4.7% | 2022 | |
Kristians And As | Company | 4.6% | 4.6% | 2024 |
Fornæss Invest As | Company | 4.3% | 4.3% | 2024 |
Tucan Holding As | Company | 4.3% | 4.3% | 2024 |
Byggteknikk Drift As | Company | 3.7% | 3.7% | 2024 |
Dominique Mahieu | Company | 3.5% | 3.5% | 2024 |
Asteroidebakken As | Company | 1.8% | 1.8% | 2024 |
Nettuno Capital As | Company | 1.5% | 1.5% | 2024 |
Calobra As | Company | 1.4% | 1.4% | 2024 |
Sølen As | Company | 1.3% | 1.3% | 2024 |
Sirius As | Company | 1.1% | 1.1% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Hadar Bo Erik Hadarson Cars | Deputy Member | 0 companies |
| Kristian Øvsthus | Deputy Member | 0 companies |
| Øystein Robertsen Skiri | Board of Directors | 0 companies |
| Sven-Arne Reinemo | Board of Directors | 0 companies |
| Ulf Åke Lewander | Board of Directors | 0 companies |
| Ottar Hovind | Board of Directors | 0 companies |
| Anders Brandt | Board of Directors | 0 companies |
| Alexander Freberg | Chairman | 0 companies |