| Revenue | NOK 29,7M | +57% |
| EBITDA | NOK -4M | -55% |
| Net profit | NOK -5M | -36% |
| Total assets | NOK 368,6M | +15% |
| Equity | NOK 92,5M | -5% |
| Employees | 11 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 10 587 | 13 413 | 12 161 | 12 764 | 15 155 | 16 905 | 14 074 | 0 | 0 | 18 949 | 29 710 |
| Staff expenses | −5 837 | −5 847 | −8 565 | −8 742 | −9 147 | −8 260 | −6 318 | −12 663 | −13 825 | −11 143 | −16 528 |
| EBITDA | −3 638 | −1 392 | −6 459 | −7 931 | −8 706 | −7 845 | −2 930 | −21 219 | −22 805 | −2 561 | −3 983 |
| Depreciation & amort. | −130 | −99 | −117 | −153 | −153 | −154 | −239 | −782 | −1 087 | −952 | −1 055 |
| EBIT | −3 767 | −1 492 | −6 576 | −8 083 | −8 859 | −8 000 | −3 169 | −22 001 | −23 892 | −3 514 | −5 037 |
| Net financials | 3 776 | 1 731 | 6 923 | 8 503 | 11 653 | 10 996 | 7 169 | 8 429 | 3 808 | −1 225 | −1 386 |
| Profit before tax | 8 | 239 | 347 | 420 | 2 794 | 2 996 | 3 999 | −13 572 | −20 084 | −4 738 | −6 424 |
| Tax | 5 | −0 | 26 | −0 | −0 | 846 | 962 | −2 983 | −4 418 | −1 041 | −1 409 |
| Net profit | 3 | −1 222 | 321 | −5 061 | 3 521 | 2 150 | 3 038 | −10 589 | −15 665 | −3 697 | −5 015 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 94 629 | 110 067 | 110 095 | 137 846 | 159 069 | 198 613 | 235 057 | 250 075 | 333 807 | 320 483 | 368 551 |
| Equity | 64 586 | 64 914 | 66 376 | 68 198 | 66 663 | 83 561 | 127 438 | 116 849 | 101 183 | 97 486 | 92 471 |
| Long-term debt | 9 762 | 12 011 | 6 703 | 18 045 | 20 110 | 15 635 | 101 142 | 103 055 | 200 534 | 152 614 | 171 155 |
| Short-term debt | 20 281 | 33 142 | 37 016 | 51 603 | 72 296 | 99 418 | 6 477 | 30 171 | 32 090 | 70 383 | 104 925 |
| Total debt | 30 043 | 45 153 | 43 719 | 69 648 | 92 407 | 115 053 | 107 619 | 133 226 | 232 624 | 222 997 | 276 080 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FM Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
JJ Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Physical Medicine Holding As | Company | 96.0% | 96.0% | 2024 |
Physical Medicine Group As | Company | 4.0% | 4.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Fredrik Magnus Lagerkvist | Chief Executive Officer | 0 companies |
| Jan Jesper Albin Ask | Chief Executive Officer | 0 companies |
| Torleiv Broch-Austvoll | Board of Directors | 0 companies |
| Oscar Maaseide | Chairman | 0 companies |
| Mats Karl Johan Gunnarsson | Board of Directors | 0 companies |
| Gunnar Andreas Göthberg | Chairman | 0 companies |