| Revenue | NOK 11,2M | +72% |
| EBITDA | NOK -16M | -25% |
| Net profit | NOK -22,3M | -42% |
| Total assets | NOK 35,3M | +0% |
| Equity | NOK 19,6M | -20% |
| Employees | 9 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3 705 | 2 394 | 0 | 60 | 1 604 | 2 046 | 3 229 | 4 738 | 4 743 | 4 009 | 6 500 | 11 175 |
| Staff expenses | −3 623 | −2 256 | −229 | 392 | −3 601 | −4 329 | −4 927 | −4 955 | −2 500 | −3 076 | −12 776 | −18 753 |
| EBITDA | 70 | 119 | −226 | 399 | −4 436 | −4 842 | −4 807 | −2 969 | −452 | −6 146 | −12 770 | −15 997 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −260 | −260 | −260 | −277 | −144 | −1 112 | −2 844 | −6 193 |
| EBIT | 70 | 119 | −226 | 399 | −4 696 | −5 102 | −5 066 | −3 246 | −596 | −7 258 | −15 614 | −22 191 |
| Net financials | 0 | 0 | −3 | −0 | −6 | 3 | −13 | −117 | −138 | −112 | −92 | −62 |
| Profit before tax | 71 | 119 | −229 | 399 | −4 702 | −5 099 | −5 079 | −3 362 | −734 | −7 371 | −15 706 | −22 252 |
| Tax | 21 | 11 | 42 | 44 | −335 | −0 | 27 | −0 | −0 | −0 | −0 | −0 |
| Net profit | 49 | 108 | −271 | 355 | −4 368 | −5 099 | −5 105 | −3 362 | −734 | −7 371 | −15 706 | −22 252 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2 981 | 5 084 | 4 080 | 4 094 | 6 572 | 2 223 | 2 703 | 2 395 | 8 311 | 26 878 | 35 375 | 35 286 |
| Equity | 94 | 202 | −69 | 286 | 5 142 | 952 | −584 | −1 755 | 4 068 | 20 821 | 24 506 | 19 587 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 1 500 | 2 500 | 2 500 | 1 875 | 1 875 | 1 875 |
| Short-term debt | 2 887 | 4 881 | 4 149 | 3 808 | 1 430 | 1 271 | 1 787 | 1 650 | 1 743 | 4 182 | 8 993 | 13 825 |
| Total debt | 2 887 | 4 881 | 4 149 | 3 808 | 1 430 | 1 271 | 3 287 | 4 150 | 4 243 | 6 057 | 10 868 | 15 700 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HC Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
AS Deputy Member | Deputy Member | 2020 | — | — |
ET Deputy Member | Deputy Member | 2022 | — | — |
SE Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
EW Deputy Member | Deputy Member | 2021 | — | — |
OH Deputy Member | Deputy Member | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2025 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Factlines Holding As | Company | 68.8% | 68.8% | 2024 |
Millum As | Company | 15.0% | 15.0% | 2023 |
Ml25 Invest As | Company | 14.4% | 14.4% | 2024 |
Venturos As | Company | 6.6% | 6.6% | 2024 |
Factlines Esg As | Company | 3.7% | 3.7% | 2024 |
Selvikåsen Invest As | Company | 1.3% | 1.3% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Christopher Halvorsen | Chief Executive Officer | 0 companies |
| Arne Sten Mikalsen | Deputy Member | 0 companies |
| Erling Theodor Jakobsen | Deputy Member | 0 companies |
| Siri Engesæth | Chief Executive Officer | 0 companies |
| Erik Wahlstrøm | Deputy Member | 0 companies |
| Ole Hartvik Nybø | Deputy Member | 0 companies |
| Iris Bente Frøybu | Board of Directors | 0 companies |
| Ole Henning Fredriksen | Board of Directors | 0 companies |
| Rune Dybesland | Board of Directors | 0 companies |
| Eivind Klevmoen Døvik | Board of Directors | 0 companies |
| Haakon Michael Austad | Board of Directors | 0 companies |
| Knut Øksby | Board of Directors | 0 companies |
| Per Halvorsen | Chairman | 0 companies |
| Jørund Espen Høie Buen | Board of Directors | 0 companies |
| Hanne Nyborg Watts | Board of Directors | 0 companies |
| Rita Katrine Løkken Granlund | Board of Directors | 0 companies |
| Bjørn Anskau | Board of Directors | 0 companies |
| Ingunn Ettestøl | Board of Directors | 0 companies |
| Joachim Nahem | Chairman | 0 companies |
| Espen Zachariassen | Chairman | 0 companies |
| Ole Martin Tangen | Board of Directors | 0 companies |