
Revenue
FY, 2025
| NOK | FY, 2018 | FY, 2019 | FY, 2020 | FY, 2021 | FY, 2022 | FY, 2023 | FY, 2024 | FY, 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 48.9M | 45.9M | 40.9M | 34.0M | 25.7M | 20.6M | 18.2M | 13.8M |
| Cost of goods sold | 2.3M | 4.2M | 2.3M | 1.8M | 1.6M | 752.0K | 484.0K | |
| Gross profit | 46.7M | 41.7M | 38.6M | 36.9M | 24.1M | 19.8M | 17.7M | 13.8M |
| Gross profit margin, % | 95.4% | 91.0% | 94.3% | 108.5% | 93.8% | 96.3% | 97.3% | 100.0% |
| Operating expense total | 101.6M | 98.2M | 81.3M | 30.3M | 36.9M | 44.6M | 41.0M | 40.1M |
| Depreciation and amortization | 5.5M | 47.5M | 17.2M | 1.5M | 18.6M | 1.0M | 24.0K | |
| EBITDA | (54.9M) | (56.5M) | (42.7M) | 6.7M | (12.8M) | (24.8M) | (23.3M) | (26.3M) |
| EBITDA margin, % | -112.2% | -123.1% | -104.3% | 19.6% | -49.8% | -120.3% | -128.2% | -190.5% |
| EBIT | (60.4M) | (104.0M) | (59.9M) | 5.1M | (31.5M) | (25.8M) | (23.3M) | (26.3M) |
| EBIT margin, % | -123.4% | -226.6% | -146.3% | 15.1% | -122.3% | -125.4% | -128.2% | -190.7% |
| Interest income | 92.0K | 232.0K | 44.0K | 29.0K | 218.0K | 276.0K | 283.0K | 217.0K |
| Interest expense | 476.0K | 8.2M | 4.1M | 356.0K | 321.0K | 350.0K | 124.0K | 100.0K |
| Pre tax profit | (60.3M) | (111.7M) | (63.0M) | 4.7M | (31.7M) | (26.0M) | (23.3M) | (26.3M) |
| Income tax expense | (1.4M) | (233.0K) | (75.0K) | (451.0K) | ||||
| Net Income | (58.9M) | (111.4M) | (63.0M) | 4.8M | (31.3M) | (26.0M) | (23.3M) | (26.3M) |