Revenue
9.62 million NOK
2024 · NOK
Exact inputs and evidence
- Revenue: 9624000 NOK Source
Annual consolidated revenue for 2024: about NOK 9.624M, using the latest reported figures. The previous period, 2023, was about NOK 22.51M.
166752000 NOK
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2025-05-08.
Financial data available through: 2024-12-31.
Coverage describes values retained in this snapshot. Missing values are not zero; loading limits are reported separately.
Latest complete year compared with the corresponding period one year earlier. These are measured changes; they do not establish their business causes.
Prior period
NOK 22.51 million
–
Current period
NOK 9.62 million
–
9624000 − 22511000 = -12887000 NOK
22511000 NOK · 2023-01-01 – 2023-12-31
Inspect prior input Prior source9624000 NOK · 2024-01-01 – 2024-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−NOK 85.49 million
–
Current period
−NOK 101.79 million
–
-101785000 − -85489000 = -16296000 NOK
-85489000 NOK · 2023-01-01 – 2023-12-31
Inspect prior input Prior source-101785000 NOK · 2024-01-01 – 2024-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−NOK 94.63 million
–
Current period
−NOK 69.21 million
–
-69213000 − -94631000 = 25418000 NOK
-94631000 NOK · 2023-01-01 – 2023-12-31
Inspect prior input Prior source-69213000 NOK · 2024-01-01 – 2024-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
NOK 387,000
–
Current period
NOK 2.4 million
–
2402000 − 387000 = 2015000 NOK
387000 NOK · 2023-01-01 – 2023-12-31
Inspect prior input Prior source2402000 NOK · 2024-01-01 – 2024-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
How a period’s revenue divides into costs and what remains as profit. Items marked Derived are calculated by subtraction from reported figures.
| Period | Revenue | Operating costs | Operating income | Tax, interest and other | Net income | Free cash flow | Source |
|---|---|---|---|---|---|---|---|
| 2020 2020-01-01 – 2020-12-31 | 3019000 | 54388000 Derived | -51369000 | -214000 Derived | -51155000 | -42859000 Derived | Source
|
| 2021 2021-01-01 – 2021-12-31 | 10032000 | 64364000 Derived | -54332000 | -851000 Derived | -53481000 | -51688000 Derived | Source
|
| 2022 2022-01-01 – 2022-12-31 | 13363000 | 82503000 Derived | -69140000 | -1254000 Derived | -67886000 | -72802000 Derived | Source
|
| 2023 2023-01-01 – 2023-12-31 | 22511000 | 111003000 Derived | -88492000 | -3003000 Derived | -85489000 | -95018000 Derived | Source
|
| 2024 2024-01-01 – 2024-12-31 | 9624000 | 118226000 Derived | -108602000 | -6817000 Derived | -101785000 | -71615000 Derived | Source
|
Amounts are exact, in NOK.
Sales over time and how quickly they are changing.
Revenue reported for each complete financial period.
| Period | Series | Value(NOK) | Source evidence |
|---|---|---|---|
| 2020 | Revenue | 3019000 |
|
| 2021 | Revenue | 10032000 |
|
| 2022 | Revenue | 13363000 |
|
| 2023 | Revenue | 22511000 |
|
| 2024 | Revenue | 9624000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2020 | Year over year | No prior comparable period |
|
| 2021 | Year over year | 232.3% |
|
| 2022 | Year over year | 33.2% |
|
| 2023 | Year over year | 68.5% |
|
| 2024 | Year over year | -57.2% |
|
How much revenue becomes profit, and how much cash operations generate.
Operating income, net income and free cash flow as a share of revenue.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2020 | Operating margin | -1,701.5% |
|
| 2021 | Operating margin | -541.6% |
|
| 2022 | Operating margin | -517.4% |
|
| 2023 | Operating margin | -393.1% |
|
| 2024 | Operating margin | -1,128.4% |
|
| 2020 | Net margin | -1,694.4% |
|
| 2021 | Net margin | -533.1% |
|
| 2022 | Net margin | -508% |
|
| 2023 | Net margin | -379.8% |
|
| 2024 | Net margin | -1,057.6% |
|
| 2020 | Free cash flow margin | -1,419.6% |
|
| 2021 | Free cash flow margin | -515.2% |
|
| 2022 | Free cash flow margin | -544.8% |
|
| 2023 | Free cash flow margin | -422.1% |
|
| 2024 | Free cash flow margin | -744.1% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(NOK) | Source evidence |
|---|---|---|---|
| 2020 | Operating cash flow | -42633000 |
|
| 2021 | Operating cash flow | -49546000 |
|
| 2022 | Operating cash flow | -63600000 |
|
| 2023 | Operating cash flow | -94631000 |
|
| 2024 | Operating cash flow | -69213000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(NOK) | Source evidence |
|---|---|---|---|
| 2020 | Free cash flow | -42859000 |
|
| 2021 | Free cash flow | -51688000 |
|
| 2022 | Free cash flow | -72802000 |
|
| 2023 | Free cash flow | -95018000 |
|
| 2024 | Free cash flow | -71615000 |
|
Liabilities and short-term ability to meet obligations at each period end.
Total liabilities as a share of total assets.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2020 | Liabilities / assets | 9.1% |
|
| 2021 | Liabilities / assets | 10.6% |
|
| 2022 | Liabilities / assets | 15.5% |
|
| 2023 | Liabilities / assets | 10.7% |
|
| 2024 | Liabilities / assets | 12.2% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2020 | Current assets / current liabilities | 7.45× |
|
| 2021 | Current assets / current liabilities | 9.28× |
|
| 2022 | Current assets / current liabilities | 5.65× |
|
| 2023 | Current assets / current liabilities | 8.83× |
|
| 2024 | Current assets / current liabilities | 10.55× |
|
Compare reported profit with operating cash and capital spending. Free cash flow is calculated as operating cash flow minus capital expenditure when both exact, consolidated amounts match the same period and unit.
| Period | Net income | Operating cash flow | Capital expenditure | Free cash flow |
|---|---|---|---|---|
| 2020 2020-01-01 – 2020-12-31 | −NOK 51.16 million Exact valueExact value: -51155000 NOK Share or citeThe citation records this snapshot. The page link may show a newer release later. | −NOK 42.63 million Exact valueExact value: -42633000 NOK Share or citeThe citation records this snapshot. The page link may show a newer release later. | NOK 226,000 Exact valueExact value: 226000 NOK Share or citeThe citation records this snapshot. The page link may show a newer release later. | −NOK 42.86 million Calculation and evidence-42633000 − 226000 NOK Exact free cash flow: -42859000 NOK
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2021 2021-01-01 – 2021-12-31 | −NOK 53.48 million Exact valueExact value: -53481000 NOK Share or citeThe citation records this snapshot. The page link may show a newer release later. | −NOK 49.55 million Exact valueExact value: -49546000 NOK Share or citeThe citation records this snapshot. The page link may show a newer release later. | NOK 2.14 million Exact valueExact value: 2142000 NOK Share or citeThe citation records this snapshot. The page link may show a newer release later. | −NOK 51.69 million Calculation and evidence-49546000 − 2142000 NOK Exact free cash flow: -51688000 NOK
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2022 2022-01-01 – 2022-12-31 | −NOK 67.89 million Exact valueExact value: -67886000 NOK Share or citeThe citation records this snapshot. The page link may show a newer release later. | −NOK 63.6 million Exact valueExact value: -63600000 NOK Share or citeThe citation records this snapshot. The page link may show a newer release later. | NOK 9.2 million Exact valueExact value: 9202000 NOK Share or citeThe citation records this snapshot. The page link may show a newer release later. | −NOK 72.8 million Calculation and evidence-63600000 − 9202000 NOK Exact free cash flow: -72802000 NOK
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2023 2023-01-01 – 2023-12-31 | −NOK 85.49 million Exact valueExact value: -85489000 NOK Share or citeThe citation records this snapshot. The page link may show a newer release later. | −NOK 94.63 million Exact valueExact value: -94631000 NOK Share or citeThe citation records this snapshot. The page link may show a newer release later. | NOK 387,000 Exact valueExact value: 387000 NOK Share or citeThe citation records this snapshot. The page link may show a newer release later. | −NOK 95.02 million Calculation and evidence-94631000 − 387000 NOK Exact free cash flow: -95018000 NOK
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2024 2024-01-01 – 2024-12-31 | −NOK 101.79 million Exact valueExact value: -101785000 NOK Share or citeThe citation records this snapshot. The page link may show a newer release later. | −NOK 69.21 million Exact valueExact value: -69213000 NOK Share or citeThe citation records this snapshot. The page link may show a newer release later. | NOK 2.4 million Exact valueExact value: 2402000 NOK Share or citeThe citation records this snapshot. The page link may show a newer release later. | −NOK 71.62 million Calculation and evidence-69213000 − 2402000 NOK Exact free cash flow: -71615000 NOK
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
Capital expenditure uses the canonical mapped positive-spending convention. A missing, ambiguous, incompatible, or negative-sign input is left blank. Values use the latest reported version.
Coverage reflects filings processed into this Fundies dataset; it does not imply every source filing is loaded.
4 filings · 320 latest values · 320 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 2138007ZPDNUIHX6Z659, esef:2138007ZPDNUIHX6Z659