| Revenue | NOK 107K | -62% |
| EBITDA | NOK -142K | +41% |
| Net profit | NOK 352K | +204% |
| Total assets | NOK 21,5M | -1% |
| Equity | NOK 18,8M | -1% |
| Employees | 0 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6 475 | 7 264 | 7 348 | 9 046 | 10 145 | 7 612 | 16 409 | 11 476 | 34 631 | 35 687 | 285 | 107 |
| Staff expenses | −1 744 | −1 554 | −1 673 | −2 431 | −3 353 | −3 381 | −4 425 | −4 248 | −6 259 | −3 376 | 1 | −20 |
| EBITDA | 493 | 1 358 | 1 234 | 1 952 | 1 332 | 586 | 2 287 | 1 958 | 4 020 | 17 399 | −240 | −142 |
| Depreciation & amort. | −13 | −13 | −13 | −17 | −29 | −34 | −39 | −75 | −176 | −110 | −0 | −0 |
| EBIT | 480 | 1 346 | 1 221 | 1 934 | 1 303 | 552 | 2 248 | 1 883 | 3 844 | 17 289 | −240 | −142 |
| Net financials | 2 | 13 | 24 | 19 | −48 | −40 | 66 | −18 | 41 | 293 | 388 | 621 |
| Profit before tax | 483 | 1 359 | 1 245 | 1 954 | 1 254 | 512 | 2 314 | 1 865 | 3 884 | 17 582 | 148 | 479 |
| Tax | 133 | 368 | 338 | 490 | 318 | 132 | 496 | 410 | 846 | 3 417 | 33 | 127 |
| Net profit | 349 | 991 | 907 | 1 464 | 936 | 381 | 1 818 | 1 455 | 3 039 | 14 165 | 116 | 352 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 543 | 4 083 | 4 409 | 4 812 | 5 515 | 5 374 | 7 944 | 9 212 | 17 693 | 24 496 | 21 651 | 21 536 |
| Equity | 555 | 1 546 | 1 553 | 2 617 | 3 553 | 3 934 | 5 752 | 7 207 | 6 745 | 19 311 | 18 976 | 18 770 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12 | 17 | 2 563 | 2 049 | 1 642 |
| Short-term debt | 988 | 2 537 | 2 855 | 2 195 | 1 962 | 1 441 | 2 193 | 1 994 | 10 931 | 2 621 | 626 | 1 124 |
| Total debt | 988 | 2 537 | 2 855 | 2 195 | 1 962 | 1 441 | 2 193 | 2 006 | 10 948 | 5 185 | 2 675 | 2 766 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FA Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 20.0% | 20.0% | 2022 | |
Intelhus Holding As | Company | 10.0% | 10.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Frode Aleksander Dokk | Chief Executive Officer | 0 companies |
| Øyvind Hølto | Chairman | 0 companies |