| Revenue | NOK 0 | — |
| EBITDA | NOK -67K | -125% |
| Net profit | NOK 1,7M | -14% |
| Total assets | NOK 52,3M | -10% |
| Equity | NOK 52,3M | +3% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 400 | 20 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18 | 2 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | 66 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | −44 | −20 | −28 | −18 | −16 | −15 | −35 | −59 | −86 | −97 | −1 787 | −1 034 | −51 | 512 | −94 | 264 | −67 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | −44 | −20 | −28 | −18 | −16 | −15 | −35 | −59 | −86 | −97 | −1 787 | −1 034 | −51 | 512 | −94 | 264 | −67 |
| Net financials | −461 | −3 742 | 306 | 943 | −1 404 | 1 018 | 808 | 17 708 | 3 473 | 204 | 79 | −98 | −204 | 12 623 | 2 208 | 1 707 | 1 772 |
| Profit before tax | −505 | −3 761 | 278 | 925 | −1 420 | 1 004 | 773 | 17 649 | 3 387 | 107 | −1 709 | −1 131 | −255 | 13 135 | 2 114 | 1 971 | 1 705 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −1 385 | −446 | −1 180 | −0 | −0 | −0 | −0 | −0 |
| Net profit | −505 | −3 761 | 278 | 925 | −1 420 | 1 004 | 773 | 17 649 | 3 387 | 1 492 | −1 262 | 49 | −255 | 13 135 | 2 114 | 1 971 | 1 705 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9 556 | 1 934 | 1 269 | 1 702 | 2 387 | 3 335 | 4 118 | 23 352 | 26 737 | 63 625 | 47 809 | 46 845 | 48 107 | 50 806 | 55 734 | 57 911 | 52 326 |
| Equity | 1 802 | −1 960 | −1 682 | −757 | −2 177 | −1 174 | −400 | 15 922 | 19 309 | 47 870 | 46 607 | 46 656 | 46 401 | 46 536 | 48 650 | 50 621 | 52 326 |
| Long-term debt | 3 421 | 0 | 0 | 0 | 2 243 | 4 509 | 4 518 | 7 418 | 7 418 | 14 045 | 1 180 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4 334 | 3 894 | 2 951 | 96 | 2 322 | 0 | 0 | 12 | 9 | 1 710 | 21 | 189 | 1 706 | 4 270 | 7 084 | 7 290 | 0 |
| Total debt | 7 754 | 3 894 | 2 951 | 2 459 | 4 565 | 4 509 | 4 518 | 7 430 | 7 428 | 15 755 | 1 202 | 189 | 1 706 | 4 270 | 7 084 | 7 290 | 0 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KA Chief Executive Officer | Chief Executive Officer | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 16.8% | 16.8% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Karsten Aubert | Chief Executive Officer | 0 companies |
| Anne Katrine Aubert | Board of Directors | 0 companies |