| Revenue | NOK 1,8M | +9% |
| EBITDA | NOK 315K | +5% |
| Net profit | NOK 245K | +17% |
| Total assets | NOK 719K | +63% |
| Equity | NOK 622K | +65% |
| Employees | 0 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 805 | 875 | 956 | 1 047 | 1 179 | 1 424 | 1 342 | 1 569 | 1 478 | 1 664 | 1 818 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −9 | −19 | −0 | −0 | −0 |
| EBITDA | 42 | 226 | 86 | −47 | 111 | 51 | 77 | 262 | 81 | 300 | 315 |
| Depreciation & amort. | −63 | −46 | −44 | −59 | −66 | −50 | −50 | −50 | −25 | −25 | −2 |
| EBIT | −21 | 181 | 42 | −106 | 45 | 1 | 27 | 211 | 56 | 275 | 313 |
| Net financials | −40 | −33 | −38 | −27 | −44 | −15 | −96 | −10 | 0 | 1 | −1 |
| Profit before tax | −61 | 148 | 4 | −133 | 1 | −14 | −69 | 201 | 56 | 275 | 312 |
| Tax | −14 | 41 | 3 | −27 | 6 | 15 | −15 | 45 | 19 | 66 | 67 |
| Net profit | −47 | 107 | 1 | −106 | −5 | −29 | −54 | 156 | 37 | 210 | 245 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 576 | 591 | 582 | 506 | 529 | 410 | 271 | 232 | 215 | 442 | 719 |
| Equity | 53 | 161 | 162 | 55 | 51 | 22 | −26 | 130 | 167 | 377 | 622 |
| Long-term debt | 400 | 306 | 305 | 300 | 300 | 387 | 294 | 27 | 0 | 0 | 1 |
| Short-term debt | 123 | 124 | 116 | 151 | 179 | 1 | 2 | 75 | 48 | 65 | 96 |
| Total debt | 523 | 430 | 421 | 451 | 479 | 388 | 296 | 102 | 48 | 65 | 97 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IC Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Cn-Manuellterapi As | Company | 25.0% | 25.0% | 2022 |
Movebeyond As | Company | 25.0% | 25.0% | 2022 |
Dynamic Change As | Company | 25.0% | 25.0% | 2022 |
Ine C.Thorkildssen As | Company | 25.0% | 25.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Ine Charlotte Thorkildssen | Chief Executive Officer | 0 companies |
| Betina Vestergaard Thomsen | Chairman | 0 companies |
| Ingeborg Skyrud | Board of Directors | 0 companies |
| Christoph Tornes Nicolaysen | Board of Directors | 0 companies |