| Revenue | NOK 0 | — |
| EBITDA | NOK -1,2M | +59% |
| Net profit | NOK -1,3M | +56% |
| Total assets | NOK 1,8M | -16% |
| Equity | NOK -1,9M | -214% |
| Employees | 6 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 370 | 20 | 20 | 20 | 20 | 0 | 451 | 1 436 | 464 | 0 | 0 |
| Staff expenses | −0 | −170 | −0 | 21 | −449 | −261 | −32 | −774 | −1 768 | −1 714 | −2 012 | −517 |
| EBITDA | −114 | −98 | −164 | −184 | −1 064 | −415 | −511 | −1 068 | −1 778 | −2 432 | −2 909 | −1 200 |
| Depreciation & amort. | −0 | −7 | −27 | −27 | −51 | −55 | −53 | −33 | −30 | −20 | −79 | −99 |
| EBIT | −114 | −106 | −191 | −211 | −1 115 | −470 | −564 | −1 101 | −1 807 | −2 452 | −2 988 | −1 299 |
| Net financials | 0 | −2 | −8 | −5 | −1 | 1 | −11 | −10 | 2 | 1 | −3 | −17 |
| Profit before tax | −114 | −108 | −200 | −217 | −1 116 | −469 | −576 | −1 112 | −1 805 | −2 451 | −2 991 | −1 316 |
| Tax | −33 | −35 | −13 | −5 | −155 | −87 | −127 | −244 | −397 | 1 209 | −0 | −0 |
| Net profit | −81 | −73 | −186 | −212 | −961 | −382 | −449 | −867 | −1 408 | −3 660 | −2 991 | −1 316 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 147 | 580 | 373 | 331 | 1 245 | 910 | 1 020 | 2 651 | 2 280 | 1 464 | 2 188 | 1 844 |
| Equity | 19 | −54 | −130 | −342 | −679 | −677 | −355 | 2 118 | 1 810 | −225 | −616 | −1 933 |
| Long-term debt | 0 | 80 | 60 | 40 | 20 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 128 | 554 | 443 | 633 | 1 905 | 1 587 | 1 375 | 532 | 470 | 1 689 | 2 804 | 3 777 |
| Total debt | 128 | 634 | 503 | 673 | 1 925 | 1 587 | 1 375 | 532 | 470 | 1 689 | 2 804 | 3 777 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RK Deputy Member | Deputy Member | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Vigør-Gruppen As | Company | 24.2% | 24.2% | 2024 |
Odd Berg As | Company | 16.6% | 16.6% | 2024 |
Pamo Invest As | Company | 8.9% | 8.9% | 2024 |
| Individual | 7.7% | 7.7% | 2024 | |
Gøst As | Company | 6.3% | 6.3% | 2024 |
| Individual | 5.5% | 5.5% | 2024 | |
Lyngen Biomed As | Company | 5.3% | 5.3% | 2024 |
| Individual | 2.7% | 2.7% | 2024 | |
Holms Eftf. As | Company | 2.7% | 2.7% | 2024 |
Cellmatrix Ab | Company | 2.6% | 2.6% | 2024 |
| Individual | 2.1% | 2.1% | 2024 | |
| Individual | 1.8% | 1.8% | 2024 | |
| Individual | 1.8% | 1.8% | 2024 | |
| Individual | 1.7% | 1.7% | 2024 | |
Kragerø Patriotene As | Company | 1.5% | 1.5% | 2024 |
| Individual | 1.5% | 1.5% | 2024 | |
| Individual | 1.3% | 1.3% | 2024 | |
| Individual | 1.1% | 1.1% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Raymond Knutsen | Deputy Member | 0 companies |
| Gudjon Andre Knutsen | Board of Directors | 0 companies |
| Oddmund Johannes Johansen | Board of Directors | 0 companies |