B
2.30
—
Close of 2 Nov 2026, in NOK
Search any instrument
Reference data, closing prices and charts across 45,000 companies, plus crypto, commodities and currencies.
At a glance
Figures in NOK, from our data supplier.
Revenue
NOK 5.2m
FY2016FY2025
Net income
−NOK 98.7m
FY2016FY2025
Free cash flow
−NOK 8.4m
FY2016FY2025
Shareholders' equity
NOK 21.5m
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | NOK 5.2m | NOK 7.1m | NOK 4.1m | NOK 517,000 | — | — | — | — | — | NOK 21,000 |
| Operating income | −NOK 7.9m | −NOK 5.6m | −NOK 4.3m | −NOK 5.0m | −NOK 3.1m | −NOK 8.8m | −NOK 3.6m | −NOK 18.7m | −NOK 7.5m | −NOK 5.1m |
| Net income | −NOK 98.7m | −NOK 16.0m | NOK 117,000 | −NOK 1.4m | −NOK 37.8m | −NOK 4.5m | −NOK 10.6m | −NOK 10.2m | −NOK 3.1m | −NOK 8.2m |
| Diluted earnings per share | -21.37 | -53,236.67 | 15.60 | -288.80 | -7,134.91 | -1,963.48 | -8,131.54 | -6,812.67 | -3,905.00 | -13,688.33 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | NOK 279.6m | NOK 378.9m | NOK 318.0m | NOK 246.0m | NOK 211.6m | NOK 243.0m | NOK 245.3m | NOK 217.4m | NOK 218.7m | NOK 178.1m |
| Cash and short-term investments | — | NOK 1.8m | NOK 2.4m | NOK 1.2m | NOK 9.8m | NOK 2.1m | NOK 2.7m | NOK 3.7m | NOK 3.7m | NOK 14.5m |
| Total liabilities | NOK 236.8m | NOK 224.4m | NOK 169.5m | NOK 113.8m | NOK 86.0m | NOK 138.7m | NOK 155.7m | NOK 147.6m | NOK 166.4m | NOK 139.2m |
| Debt | NOK 108.6m | NOK 121.6m | NOK 77.9m | NOK 66.9m | NOK 60.2m | NOK 78.3m | NOK 84.2m | NOK 83.3m | NOK 74.3m | NOK 67.8m |
| Shareholders' equity | NOK 21.5m | NOK 109.7m | NOK 105.1m | NOK 92.1m | NOK 95.1m | NOK 62.3m | NOK 60.2m | NOK 45.1m | NOK 19.5m | NOK 25.8m |
| Shares outstanding | 5m | 0m | 0m | 0m | 0m | 0m | 0m | 0m | 0m | 0m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | −NOK 6.4m | −NOK 10.0m | −NOK 15.9m | −NOK 7.0m | −NOK 7.3m | −NOK 5.2m | −NOK 8.3m | NOK 4.8m | NOK 874,000 | NOK 7.8m |
| Capital spending | −NOK 2.1m | −NOK 9.2m | −NOK 1.8m | −NOK 2.8m | −NOK 3.7m | — | −NOK 136,000 | −NOK 388,000 | −NOK 1.5m | −NOK 41.5m |
| Free cash flow | −NOK 8.4m | −NOK 19.3m | −NOK 17.7m | −NOK 9.8m | −NOK 11.0m | −NOK 5.2m | −NOK 8.4m | NOK 4.4m | −NOK 661,000 | −NOK 33.8m |
Latest quarters
By quarter end
| Jun 2025 | Dec 2024 | Jun 2024 | Dec 2023 | Jun 2023 | Dec 2022 | Jun 2022 | Dec 2021 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | NOK 3.7m | NOK 6.5m | NOK 587,000 | NOK 3.7m | NOK 480,000 | NOK 520,000 | — | NOK 1.5m |
| Operating income | NOK 1.1m | −NOK 534,000 | −NOK 5.1m | −NOK 1.4m | −NOK 2.9m | −NOK 3.4m | −NOK 1.6m | −NOK 33.6m |
| Net income | −NOK 10.5m | −NOK 5.7m | −NOK 10.3m | NOK 8.1m | −NOK 8.0m | −NOK 2.8m | NOK 2.8m | NOK 52.6m |
| Diluted earnings per share | -2.27 | -18,883.33 | -34,353.33 | 1,082.27 | -1,066.67 | -556.00 | 562.00 | 9,920.21 |
| Cash from operations | — | −NOK 5.0m | −NOK 4.0m | −NOK 2.0m | −NOK 13.0m | −NOK 2.0m | −NOK 4.0m | −NOK 5.0m |
| Capital spending | — | −NOK 2.0m | −NOK 2.0m | −NOK 1.0m | — | −NOK 1.0m | — | — |
| Free cash flow | — | −NOK 7.0m | −NOK 6.0m | −NOK 3.0m | — | −NOK 3.0m | — | — |
| Total assets | NOK 393.8m | NOK 378.9m | NOK 366.5m | NOK 318.0m | NOK 309.5m | NOK 246.0m | NOK 232.3m | NOK 211.6m |
| Cash and short-term investments | — | NOK 1.8m | NOK 3.7m | NOK 2.4m | NOK 3.9m | NOK 1.2m | NOK 752,000 | NOK 9.8m |
| Debt | — | NOK 121.6m | NOK 122.2m | NOK 77.9m | NOK 53.7m | NOK 66.9m | NOK 62.4m | NOK 60.2m |
| Shareholders' equity | NOK 116.4m | NOK 109.7m | NOK 95.6m | NOK 105.1m | NOK 108.0m | NOK 92.1m | NOK 95.9m | NOK 95.1m |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 115.9% | — | 35.2% |
| Operating income | 16.3% | -2.1% | 9.4% |
| Net income | 308.9% | 85.3% | 35.0% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Operating margin | -109.8% | -134.4% | — | — |
| Net margin | -934.3% | -685.4% | — | — |
Valuation history
At each fiscal year end
| FY2025 | |
|---|---|
| Price to earnings | -0.2 |
| Price to sales | 4.4 |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years.
- 100-to-1 reverse split · 5 Nov 2025
- 25-to-1 reverse split · 31 Jul 2019
Sources and methodology
- Data on this tab
- Our data supplier
- Chart on the Overview
- TradingView
Nothing here is investment advice. Prices can be delayed or wrong, so check with the exchange before relying on them. Data for this page. How we cover markets.