| Revenue | NOK 7,6M | +62% |
| EBITDA | NOK -15,3M | +8% |
| Net profit | NOK -25,5M | +18% |
| Total assets | NOK 57,1M | -3% |
| Equity | NOK 50,9M | -9% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 102 | 377 | 729 | 1 351 | 1 073 | 911 | 1 909 | 9 199 | 10 063 | 6 532 | 4 702 | 7 603 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −3 860 | −7 324 | −12 217 | −18 066 | −20 623 | −4 684 | −4 039 |
| EBITDA | −152 | −119 | −1 009 | −3 289 | −5 706 | −11 697 | −36 482 | −44 988 | −40 408 | −51 802 | −16 598 | −15 347 |
| Depreciation & amort. | −0 | −729 | −1 458 | −1 618 | −1 618 | −1 618 | −1 049 | −3 049 | −6 048 | −8 273 | −13 747 | −10 207 |
| EBIT | −152 | −848 | −2 467 | −4 907 | −7 324 | −13 315 | −37 531 | −48 037 | −46 456 | −60 075 | −30 344 | −25 555 |
| Net financials | 1 | −254 | 7 | −713 | 1 141 | −391 | −1 899 | −1 260 | −2 385 | −155 | −677 | 30 |
| Profit before tax | −151 | −1 103 | −2 460 | −5 620 | −6 183 | −13 706 | −39 430 | −49 297 | −48 841 | −60 229 | −31 022 | −25 524 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | −151 | −1 103 | −2 460 | −5 620 | −6 183 | −13 706 | −39 430 | −49 297 | −48 841 | −60 229 | −31 022 | −25 524 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5 193 | 7 588 | 6 560 | 7 383 | 4 972 | 9 804 | 27 375 | 50 092 | 139 634 | 79 540 | 59 179 | 57 120 |
| Equity | 1 379 | 277 | −2 184 | −7 823 | 4 376 | −2 423 | −40 733 | 35 521 | 132 633 | 72 403 | 56 099 | 50 875 |
| Long-term debt | 3 515 | 7 121 | 8 355 | 15 048 | 448 | 9 495 | 61 892 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 299 | 190 | 389 | 159 | 148 | 2 732 | 6 217 | 14 570 | 7 001 | 7 136 | 3 080 | 6 246 |
| Total debt | 3 814 | 7 311 | 8 744 | 15 206 | 596 | 12 228 | 68 108 | 14 570 | 7 001 | 7 136 | 3 080 | 6 246 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PS Observer | Observer | 2023 | — | — |
JM Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
EV Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
TS | Observer | 2023 | — | — |
HC Deputy Member | Deputy Member | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Chairman | 2022 | — | — | |
| Chairman | 2020 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Wisdom Edition As | Company | 35.3% | 35.3% | 2024 |
| Individual | 8.3% | 8.3% | 2024 | |
| Individual | 7.0% | 7.0% | 2022 | |
Mp Pensjon Pk | Company | 5.3% | 5.3% | 2024 |
Tredje Ap-Fonden | Company | 5.1% | 5.1% | 2024 |
Investeringsfond For Nordvest-Russland Og Øst-Europa As | Company | 5.0% | 5.0% | 2024 |
Investinor As | Company | 4.7% | 4.7% | 2024 |
Ally-V Limited | Company | 4.5% | 4.5% | 2024 |
High Definition Ltd | Company | 4.1% | 4.1% | 2024 |
Baggins Venture As | Company | 3.7% | 3.7% | 2024 |
Effectuation Capital As | Company | 3.7% | 3.7% | 2024 |
Songa Investments As | Company | 2.5% | 2.5% | 2024 |
Tips Real Perfomance Ag | Company | 2.1% | 2.1% | 2024 |
Egor Nikolaevich Kulkov | Company | 2.0% | 2.0% | 2024 |
Ant Sk As | Company | 1.9% | 1.9% | 2024 |
Songa X As | Company | 1.8% | 1.8% | 2022 |
Songa Capital As | Company | 1.8% | 1.8% | 2022 |
Investinor Indirekte Ii As | Company | 1.5% | 1.5% | 2024 |
Seamt Invest As | Company | 1.3% | 1.3% | 2024 |
Summen Venture As | Company | 1.3% | 1.3% | 2024 |
Escala Capital As | Company | 1.2% | 1.2% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Patrick Sandahl | Observer | 0 companies |
| Johannes Mella | Chief Executive Officer | 0 companies |
| Espen Viskjer | Chief Executive Officer | 0 companies |
| Thomas Schaad Delphin Holm Knudsen | Observer | 0 companies |
| Hans Christian Dall Nygård | Deputy Member | 0 companies |
| Erik Wold | Board of Directors | 0 companies |
| Ole Johan Gillebo | Chairman | 0 companies |
| Erik Langaker | Chairman | 0 companies |
| Daniel Holth Larsen | Chairman | 0 companies |
| Per Christian Methi | Board of Directors | 0 companies |
| Kevin Michael Goldsmith | Board of Directors | 0 companies |