| Revenue | NOK 24,1M | +173% |
| EBITDA | NOK -124,3M | -1574% |
| Net profit | NOK -106,6M | -249% |
| Total assets | NOK 1,4B | -7% |
| Equity | NOK 791,9M | -12% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 23 498 | 12 757 | 31 084 | 11 594 | 13 212 | 10 393 | 9 141 | 8 028 | 10 648 | 11 239 | 49 000 | 8 846 | 24 110 |
| Staff expenses | −4 277 | −4 443 | −4 547 | −4 823 | −4 644 | −5 229 | −5 165 | −6 020 | −6 228 | −7 208 | −8 415 | −8 513 | −8 964 |
| EBITDA | 14 418 | −7 967 | 22 153 | 1 272 | −7 204 | −886 | −1 108 | −14 373 | −1 912 | −2 477 | 22 058 | −7 425 | −124 307 |
| Depreciation & amort. | −10 740 | −0 | −9 300 | −10 399 | −10 427 | −10 431 | −10 313 | −0 | −10 234 | −10 566 | −0 | −9 467 | −9 479 |
| EBIT | 3 679 | −7 967 | 12 852 | −9 127 | −17 631 | −11 317 | −11 421 | −14 373 | −12 146 | −13 043 | 22 058 | −16 892 | −133 786 |
| Net financials | −25 517 | 69 612 | 488 292 | 9 122 | 197 168 | −47 110 | −46 458 | 133 650 | −232 878 | −566 | −45 366 | 84 862 | 23 853 |
| Profit before tax | −21 838 | 61 646 | 501 145 | −5 | 179 537 | −58 426 | −57 879 | 119 277 | −245 025 | −13 609 | −23 308 | 67 970 | −109 933 |
| Tax | 1 064 | −3 575 | 2 225 | −1 969 | −2 067 | −1 787 | −3 134 | −0 | −3 817 | −20 768 | 3 818 | −3 759 | −3 350 |
| Net profit | −22 902 | 65 220 | 498 920 | 1 964 | 181 605 | −56 639 | −54 745 | 119 277 | −241 208 | 7 159 | −27 127 | 71 729 | −106 583 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 279 126 | 1 283 687 | 1 548 346 | 1 569 735 | 1 687 747 | 1 613 349 | 1 564 750 | 1 660 565 | 1 362 649 | 1 400 844 | 1 364 001 | 1 542 439 | 1 437 348 |
| Equity | 864 863 | 929 035 | 1 427 108 | 1 229 280 | 1 410 885 | 1 354 246 | 1 299 500 | 1 297 077 | 957 148 | 964 308 | 826 707 | 898 436 | 791 853 |
| Long-term debt | 132 290 | 131 365 | 118 082 | 296 672 | 273 451 | 233 429 | 228 790 | 197 368 | 264 972 | 248 414 | 303 612 | 313 596 | 301 099 |
| Short-term debt | 281 974 | 223 287 | 3 156 | 43 783 | 3 410 | 25 674 | 36 459 | 162 580 | 137 155 | 184 780 | 230 344 | 327 074 | 341 133 |
| Total debt | 414 263 | 354 652 | 121 238 | 340 455 | 276 862 | 259 103 | 265 249 | 359 949 | 402 127 | 433 193 | 533 956 | 640 670 | 642 232 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KN Chief Executive Officer | Chief Executive Officer | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 10.0% | 10.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Knut Nyquist | Chief Executive Officer | 0 companies |
| Jon Trygve Hegnar | Board of Directors | 0 companies |
| Margrethe Hegnar | Board of Directors | 0 companies |
| Margrethe Schmidt Hegnar | Board of Directors | 0 companies |