| Revenue | NOK 3,8M | +36% |
| EBITDA | NOK -14,7M | -75% |
| Net profit | NOK -15,3M | -114% |
| Total assets | NOK 23,6M | +50% |
| Equity | NOK 14,7M | +332% |
| Employees | 5 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 800 | 2 349 | 8 116 | 8 355 | 9 569 | 16 058 | 21 296 | 6 588 | 1 368 | 2 768 | 3 777 |
| Staff expenses | −0 | −0 | −0 | −1 123 | −1 800 | −3 414 | −4 339 | −5 175 | −4 051 | −2 714 | −5 463 |
| EBITDA | −854 | 544 | 816 | −487 | −1 328 | −396 | −1 055 | −9 795 | −12 678 | −8 423 | −14 727 |
| Depreciation & amort. | −23 | −13 | −9 | −10 | −0 | −0 | −12 | −145 | −145 | −145 | −145 |
| EBIT | −877 | 532 | 807 | −496 | −1 328 | −396 | −1 067 | −9 940 | −12 823 | −8 568 | −14 872 |
| Net financials | −185 | −175 | −67 | −33 | −180 | −39 | −21 | −929 | −97 | −622 | −456 |
| Profit before tax | −1 062 | 357 | 740 | −529 | −1 508 | −435 | −1 089 | −10 869 | −12 920 | −9 190 | −15 328 |
| Tax | −288 | 108 | −14 | −523 | −302 | −97 | −244 | −2 391 | −2 843 | −2 022 | −0 |
| Net profit | −774 | 249 | 754 | −6 | −1 205 | −339 | −845 | −8 478 | −10 077 | −7 168 | −15 328 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6 505 | 4 112 | 6 592 | 13 552 | 15 471 | 10 022 | 11 794 | 24 211 | 14 404 | 15 759 | 23 606 |
| Equity | −1 748 | −1 499 | −745 | −751 | 2 044 | 3 705 | 3 430 | 20 640 | 10 563 | 3 395 | 14 667 |
| Long-term debt | 0 | 1 486 | 3 790 | 3 290 | 3 955 | 1 955 | 1 955 | 0 | 0 | 0 | 0 |
| Short-term debt | 7 454 | 3 206 | 2 627 | 10 093 | 8 553 | 3 443 | 5 489 | 2 652 | 2 921 | 11 444 | 8 020 |
| Total debt | 7 454 | 4 692 | 6 417 | 13 383 | 12 508 | 5 398 | 7 444 | 2 652 | 2 921 | 11 444 | 8 020 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TL Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
VG Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Ranold As | Company | 42.2% | 42.2% | 2024 |
Welltec A/S | Company | 24.9% | 24.9% | 2024 |
Profittmaksimering As | Company | 8.6% | 8.6% | 2024 |
Fatona Invest As | Company | 7.0% | 7.0% | 2024 |
Initial Holding As | Company | 4.7% | 4.7% | 2024 |
Sokn Invest As | Company | 3.8% | 3.8% | 2024 |
| Individual | 1.4% | 1.4% | 2024 | |
| Individual | 1.2% | 1.2% | 2022 | |
Sigurdsen Energy Invest As | Company | 1.1% | 1.1% | 2024 |
Rico As | Company | 1.1% | 1.1% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Thorleif Lennart Lager | Chief Executive Officer | 0 companies |
| Vegar Grüner | Chief Executive Officer | 0 companies |
| Njål Arne Vathne | Board of Directors | 0 companies |
| Jan Frederik Namtvedt | Board of Directors | 0 companies |
| Trygve Rinde | Board of Directors | 0 companies |
| Gunnar Andersen | Board of Directors | 0 companies |
| Michael Christensen | Board of Directors | 0 companies |
| Torger Skillingstad | Chairman | 0 companies |
| Tommy Eikeland | Board of Directors | 0 companies |