| Revenue | NOK 0 | — |
| EBITDA | NOK -147K | +82% |
| Net profit | NOK -170K | +81% |
| Total assets | NOK 5,3M | -4% |
| Equity | NOK 5,3M | +21% |
| Employees | 0 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 248 | 3 051 | 5 961 | 4 868 | 9 149 | 13 162 | 2 310 | 4 547 | 261 | 0 | 0 | 0 |
| Staff expenses | −2 012 | −2 149 | −3 595 | −3 377 | −4 987 | −6 142 | −734 | −2 574 | −0 | −0 | −0 | −0 |
| EBITDA | −1 161 | −389 | 531 | 74 | 1 273 | 2 773 | −181 | 1 068 | −232 | −210 | −827 | −147 |
| Depreciation & amort. | −3 | −12 | −16 | −20 | −22 | −4 | −0 | −550 | −814 | −0 | −0 | −0 |
| EBIT | −1 165 | −402 | 515 | 54 | 1 251 | 2 769 | −181 | 518 | −1 046 | −210 | −827 | −147 |
| Net financials | 9 | −2 | 3 | −10 | −49 | −35 | 185 | −388 | 1 089 | −8 960 | −86 | −23 |
| Profit before tax | −1 156 | −404 | 518 | 44 | 1 202 | 2 733 | 4 | 130 | 43 | −9 170 | −913 | −170 |
| Tax | −315 | −136 | 164 | −10 | 288 | 629 | 1 | 27 | −0 | −0 | −0 | −0 |
| Net profit | −841 | −268 | 354 | 54 | 913 | 2 105 | 3 | 102 | 43 | −9 170 | −913 | −170 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 899 | 3 394 | 4 630 | 4 864 | 7 714 | 11 860 | 12 942 | 13 498 | 10 961 | 6 834 | 5 543 | 5 319 |
| Equity | 1 146 | 2 878 | 3 232 | 3 286 | 4 199 | 6 304 | 6 307 | 6 409 | 9 461 | 5 297 | 4 385 | 5 316 |
| Long-term debt | 200 | 200 | 133 | 395 | 578 | 0 | 0 | 1 500 | 1 500 | 1 500 | 0 | 0 |
| Short-term debt | 553 | 315 | 1 265 | 1 183 | 2 936 | 5 556 | 6 635 | 5 589 | 0 | 36 | 1 158 | 3 |
| Total debt | 753 | 515 | 1 398 | 1 578 | 3 515 | 5 556 | 6 635 | 7 089 | 1 500 | 1 536 | 1 158 | 3 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LW Observer | Observer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Berten Holding As | Company | 36.5% | 36.5% | 2024 |
Fff Invest As | Company | 25.3% | 25.3% | 2024 |
Af Offshore As | Company | 23.5% | 23.5% | 2024 |
Shd As | Company | 7.0% | 7.0% | 2024 |
Jan Gregor As | Company | 6.0% | 6.0% | 2024 |
Gründerspors As | Company | 1.8% | 1.8% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Lasse Waldemar Jahnsen | Observer | 0 companies |
| Albert André Buer | Board of Directors | 0 companies |
| Jan Gregor Høydahl Sørli | Chairman | 0 companies |
| Frode Hjellset | Board of Directors | 0 companies |
| Robert Haugen | Board of Directors | 0 companies |