Organization
- CEO
- MO
Marius Olsen1983
- Chairman of the board
- KK
Kristian Kolberg1969
- Years since formation
- 12 years
- since May 21, 2012
- Type
- Limited company
- VAT registered
- Yes
- Number of employees
- 22
Ownership
- Number of shares and share classes
- 15,515,840
- 1 share class
- Total number of shareholders
- 120
- 62 companies, 58 persons
Financials
- Total operating income 2023
- 22,114,247
- NOK
- Annual total result 2023
- -19,294,375
- NOK
- Total equity 2023
- 58,981,264
- NOK
Last update: Aug 29, 2024
Management
Management / administration
| Name | Role | Shares |
|---|---|---|
MO 1983 | Managing Director/CEO | 1.81 % indirectly |
Board
| Name | Role | Shares |
|---|---|---|
KK 1969 | Chairman | 9.4 % directly 1.07 % indirectly 8.34 % |
TS 1960 | Deputy Chair | 9.21 % indirectly |
EH 1959 | Board Member | 3.65 % indirectly |
| Board Member | 6.17 % indirectly | |
AB | Board Member | - |
RR 1971 | Board Member | - |
Others
| Name | Role | Shares |
|---|---|---|
| Auditor | - | |
| Accountant | - |
Top 10 individual shareholders
| Name | Role | Shares |
|---|---|---|
KK 1969 | Chairman | 9.4 % directly 1.07 % indirectly 8.34 % |
TS 1960 | Deputy Chair | 9.21 % indirectly |
| Board Member | 6.17 % indirectly | |
| - | 5.84 % indirectly | |
TK 1972 | - | 5.75 % indirectly |
| - | 5.16 % indirectly | |
EH 1959 | Board Member | 3.65 % indirectly |
TA 1965 | - | 3.08 % indirectly |
| - | 2.9 % indirectly | |
MO 1983 | Managing Director/CEO | 1.81 % indirectly |
Last update: Apr 13, 2023
Ownership
Company shareholders
| Name | Share class | Number of shares | Share |
|---|---|---|---|
| NO0010947393 | 1,565,527 | 10.09 % | |
| NO0010947393 | 1,428,689 | 9.21 % | |
| NO0010947393 | 1,221,539 | 7.87 % | |
| NO0010947393 | 957,131 | 6.17 % | |
| NO0010947393 | 906,565 | 5.84 % | |
| NO0010947393 | 800,000 | 5.16 % | |
| NO0010947393 | 663,767 | 4.28 % | |
| NO0010947393 | 608,889 | 3.92 % | |
| NO0010947393 | 601,511 | 3.88 % | |
| NO0010947393 | 565,956 | 3.65 % | |
| NO0010947393 | 478,542 | 3.08 % | |
| NO0010947393 | 450,542 | 2.9 % | |
| NO0010947393 | 322,576 | 2.08 % | |
| NO0010947393 | 297,576 | 1.92 % | |
| NO0010947393 | 280,282 | 1.81 % | |
KK | NO0010947393 | 198,015 | 1.28 % |
| NO0010947393 | 196,987 | 1.27 % | |
| NO0010947393 | 180,000 | 1.16 % | |
SM 1977 | NO0010947393 | 175,000 | 1.13 % |
ØH 1965 | NO0010947393 | 170,000 | 1.1 % |
| NO0010947393 | 165,757 | 1.07 % | |
KK 1969 | NO0010947393 | 165,571 | 1.07 % |
| NO0010947393 | 161,793 | 1.04 % | |
| NO0010947393 | 160,000 | 1.03 % | |
| NO0010947393 | 150,050 | 0.97 % | |
PJ 1945 | NO0010947393 | 123,000 | 0.79 % |
EB 1964 | NO0010947393 | 118,704 | 0.77 % |
| NO0010947393 | 115,034 | 0.74 % | |
| NO0010947393 | 104,489 | 0.67 % | |
| NO0010947393 | 100,000 | 0.64 % | |
| NO0010947393 | 81,363 | 0.52 % | |
| NO0010947393 | 80,000 | 0.52 % | |
| NO0010947393 | 75,430 | 0.49 % | |
| NO0010947393 | 62,222 | 0.4 % | |
| NO0010947393 | 60,000 | 0.39 % | |
| NO0010947393 | 59,985 | 0.39 % | |
| NO0010947393 | 57,666 | 0.37 % | |
| NO0010947393 | 57,014 | 0.37 % | |
MV | NO0010947393 | 56,231 | 0.36 % |
MB | NO0010947393 | 54,231 | 0.35 % |
| NO0010947393 | 53,914 | 0.35 % | |
| NO0010947393 | 53,572 | 0.35 % | |
| NO0010947393 | 50,000 | 0.32 % | |
| NO0010947393 | 42,182 | 0.27 % | |
| NO0010947393 | 41,072 | 0.26 % | |
| NO0010947393 | 39,000 | 0.25 % | |
EB 1968 | NO0010947393 | 37,500 | 0.24 % |
LJ | NO0010947393 | 35,994 | 0.23 % |
| NO0010947393 | 35,192 | 0.23 % | |
| NO0010947393 | 34,888 | 0.22 % | |
HW 1987 | NO0010947393 | 33,128 | 0.21 % |
| NO0010947393 | 32,500 | 0.21 % | |
| NO0010947393 | 30,340 | 0.2 % | |
| NO0010947393 | 29,214 | 0.19 % | |
| NO0010947393 | 26,966 | 0.17 % | |
| NO0010947393 | 25,436 | 0.16 % | |
RT 1969 | NO0010947393 | 25,288 | 0.16 % |
AL | NO0010947393 | 25,086 | 0.16 % |
| NO0010947393 | 25,000 | 0.16 % | |
AD | NO0010947393 | 25,000 | 0.16 % |
GH 1988 | NO0010947393 | 21,919 | 0.14 % |
ØM 1969 | NO0010947393 | 21,176 | 0.14 % |
| NO0010947393 | 20,692 | 0.13 % | |
| NO0010947393 | 20,100 | 0.13 % | |
| NO0010947393 | 20,000 | 0.13 % | |
ET 1985 | NO0010947393 | 19,530 | 0.13 % |
TD | NO0010947393 | 19,326 | 0.12 % |
AN | NO0010947393 | 19,166 | 0.12 % |
IV | NO0010947393 | 18,533 | 0.12 % |
| NO0010947393 | 17,823 | 0.11 % | |
| NO0010947393 | 17,500 | 0.11 % | |
AJ | NO0010947393 | 16,919 | 0.11 % |
| NO0010947393 | 16,770 | 0.11 % | |
HN 1985 | NO0010947393 | 15,792 | 0.1 % |
AC 1982 | NO0010947393 | 15,436 | 0.1 % |
| NO0010947393 | 15,000 | 0.1 % | |
| NO0010947393 | 14,692 | 0.09 % | |
| NO0010947393 | 13,350 | 0.09 % | |
CE 1987 | NO0010947393 | 13,155 | 0.08 % |
| NO0010947393 | 12,100 | 0.08 % | |
CL | NO0010947393 | 12,000 | 0.08 % |
CB 1987 | NO0010947393 | 11,038 | 0.07 % |
GS | NO0010947393 | 10,900 | 0.07 % |
| NO0010947393 | 10,000 | 0.06 % | |
SS | NO0010947393 | 10,000 | 0.06 % |
EG | NO0010947393 | 10,000 | 0.06 % |
HR 1958 | NO0010947393 | 10,000 | 0.06 % |
HØ 1999 | NO0010947393 | 7,407 | 0.05 % |
JP | NO0010947393 | 7,333 | 0.05 % |
HH 1987 | NO0010947393 | 7,204 | 0.05 % |
| NO0010947393 | 6,570 | 0.04 % | |
FJ | NO0010947393 | 6,520 | 0.04 % |
HM | NO0010947393 | 6,000 | 0.04 % |
JS | NO0010947393 | 6,000 | 0.04 % |
FS | NO0010947393 | 5,922 | 0.04 % |
| NO0010947393 | 5,028 | 0.03 % | |
| NO0010947393 | 5,000 | 0.03 % | |
| NO0010947393 | 4,539 | 0.03 % | |
| NO0010947393 | 4,000 | 0.03 % | |
| NO0010947393 | 3,280 | 0.02 % |
Shares owned by the VIDEOCATION.NO AS
| Name | Share class | Number of shares | Share |
|---|---|---|---|
| NO0010947393 | 4,539 | 0.03 % |
Last update: May 24, 2024
Financials
in NOK
Summary
| Year | 2023 | 2022 | 2021 |
|---|---|---|---|
Total operating income | 22,114,247 | 17,476,764 | 8,017,077 |
Annual Total Result | -19,294,375 | -16,175,414 | -7,584,970 |
Total assets | 83,465,528 | 74,789,060 | 59,243,184 |
Total liabilities | 24,484,264 | 24,496,824 | 14,187,479 |
Total equity | 58,981,264 | 50,292,236 | 45,055,706 |
P&L
| Year | 2023 | 2022 | 2021 |
|---|---|---|---|
Total operating income | 22,114,247 | 17,476,764 | 8,017,077 |
Total operating costs | 42,297,329 | 33,327,491 | 15,150,034 |
Operating result | -20,183,082 | -15,850,728 | -7,132,957 |
Financial income/costs | 888,706 | -324,686 | -452,013 |
Profit before tax | -19,294,375 | -16,175,414 | -7,584,970 |
Total tax & extraordinary income/cost | 0 | 0 | 0 |
Annual Total Result | -19,294,375 | -16,175,414 | -7,584,970 |
Balance overview
| Year | 2023 | 2022 | 2021 |
|---|---|---|---|
Total fixed assets | 75,386,763 | 63,322,793 | 44,827,618 |
Total current assets | 8,078,765 | 11,466,268 | 14,415,566 |
Total assets | 83,465,528 | 74,789,060 | 59,243,184 |
Short term debt | 19,131,991 | 17,508,188 | 5,562,479 |
Long term debt | 5,352,273 | 6,988,636 | 8,625,000 |
Total liabilities | 24,484,264 | 24,496,824 | 14,187,479 |
Contributed capital | 58,981,264 | 50,292,236 | 60,927,738 |
Retained earnings | 0 | 0 | -15,872,032 |
Total equity | 58,981,264 | 50,292,236 | 45,055,706 |
Total equity and liabilities | 83,465,528 | 74,789,060 | 59,243,184 |
Classification
Type of organization
Limited company
Classification of institutional sector
INNL
Domestic sectors
A_IKKE-FIN
Non-financial corporations
2100
Private non-financial incorporated enterprises
Standard industrial classification
P
Main industrial area
Education
85
Activity
Education
85.5
Main industrial group
Other education
85.59
Industrial group
Other education n.e.c.
85.599
Industrial group
Other education