| Revenue | NOK 3,1M | -34% |
| EBITDA | NOK -10,9M | -25% |
| Net profit | NOK -13,7M | -9% |
| Total assets | NOK 11,6M | -15% |
| Equity | NOK 3,5M | -31% |
| Employees | 7 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 150 | 475 | 926 | 399 | 94 | 117 | 379 | 1 343 | 4 780 | 6 797 | 4 617 | 3 059 |
| Staff expenses | −38 | −173 | −444 | −2 715 | −7 883 | −5 630 | −4 070 | −3 965 | −4 700 | −5 272 | −5 469 | −5 700 |
| EBITDA | −86 | 22 | −364 | −6 321 | −15 423 | −12 424 | −11 061 | −5 870 | −8 334 | −7 039 | −8 682 | −10 863 |
| Depreciation & amort. | −0 | −0 | −12 | −24 | −430 | −4 671 | −5 701 | −3 435 | −3 134 | −2 919 | −2 728 | −2 514 |
| EBIT | −86 | 22 | −376 | −6 344 | −15 853 | −17 095 | −16 762 | −9 305 | −11 468 | −9 958 | −11 410 | −13 377 |
| Net financials | 0 | 2 | 8 | 12 | 203 | −645 | −1 913 | −1 444 | −1 005 | −989 | −1 110 | −290 |
| Profit before tax | −86 | 24 | −369 | −6 332 | −15 650 | −17 740 | −18 674 | −10 749 | −12 473 | −10 947 | −12 519 | −13 667 |
| Tax | −0 | −0 | −0 | −1 624 | −0 | 1 624 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | −86 | 24 | −369 | −4 708 | −15 650 | −19 364 | −18 674 | −10 749 | −12 473 | −10 947 | −12 519 | −13 667 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 52 | 126 | 2 307 | 47 299 | 35 486 | 30 785 | 24 467 | 19 620 | 18 785 | 14 918 | 13 636 | 11 635 |
| Equity | 23 | 47 | 1 679 | 44 519 | 28 869 | 9 505 | 5 231 | 6 382 | 4 597 | −6 350 | 5 131 | 3 526 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 12 600 | 11 268 | 10 309 | 17 567 | 5 000 | 3 500 |
| Short-term debt | 29 | 78 | 629 | 2 780 | 6 618 | 21 280 | 6 636 | 1 969 | 3 879 | 3 701 | 3 505 | 4 608 |
| Total debt | 29 | 78 | 629 | 2 780 | 6 618 | 21 280 | 19 236 | 13 238 | 14 188 | 21 268 | 8 505 | 8 108 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JA Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
PS Deputy Member | Deputy Member | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Valinor As | Company | 83.5% | 83.5% | 2024 |
Flirgott As | Company | 3.8% | 3.8% | 2024 |
Kristians And As | Company | 2.7% | 2.7% | 2024 |
Omniverse As | Company | 2.3% | 2.3% | 2024 |
Jersk Invest As | Company | 2.2% | 2.2% | 2024 |
Sandnes Investering As | Company | 1.6% | 1.6% | 2024 |
Sirius As | Company | 1.4% | 1.4% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Jon Are Havin Beukes | Chief Executive Officer | 0 companies |
| Pål Selboe Valseth | Deputy Member | 0 companies |
| Lars Helge Helvig | Board of Directors | 0 companies |
| Gunnar Dolven | Board of Directors | 0 companies |
| Tor Egil Rolfsen | Chairman | 0 companies |
| Jarle Veshovde | Board of Directors | 0 companies |
| Jon Gjerstad | Board of Directors | 0 companies |