| Revenue | NOK 44,7M | +5% |
| EBITDA | NOK 736K | -39% |
| Net profit | NOK 549K | -35% |
| Total assets | NOK 10,2M | +9% |
| Equity | NOK 5,1M | +12% |
| Employees | 27 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 22 417 | 19 216 | 16 890 | 21 205 | 23 202 | 28 162 | 30 442 | 22 911 | 23 179 | 23 522 | 23 687 | 35 553 | 31 590 | 35 754 | 39 075 | 39 446 | 42 736 | 44 743 |
| Staff expenses | −7 644 | −7 801 | −8 221 | −9 495 | −10 858 | −12 363 | −12 331 | −11 014 | −7 896 | −7 961 | −8 964 | −14 675 | −14 831 | −16 184 | −15 650 | −16 012 | −18 826 | −18 072 |
| EBITDA | 806 | 197 | −614 | 463 | 236 | 325 | −4 084 | 1 234 | 1 216 | −1 007 | 320 | 2 379 | 380 | −422 | 572 | 310 | 1 203 | 736 |
| Depreciation & amort. | −44 | −68 | −79 | −97 | −128 | −118 | −100 | −61 | −62 | −58 | −27 | −27 | −35 | −49 | −59 | −65 | −65 | −56 |
| EBIT | 762 | 129 | −694 | 366 | 109 | 207 | −4 184 | 1 172 | 1 154 | −1 065 | 292 | 2 352 | 345 | −470 | 513 | 245 | 1 138 | 681 |
| Net financials | −25 | −55 | −82 | 102 | −96 | −157 | −218 | −282 | −92 | −46 | −89 | −35 | −3 | −110 | −63 | −45 | −49 | 28 |
| Profit before tax | 737 | 75 | −776 | 467 | 13 | 50 | −4 402 | 891 | 1 063 | −1 111 | 203 | 2 317 | 342 | −580 | 450 | 200 | 1 089 | 709 |
| Tax | 211 | 23 | −199 | 131 | 4 | 30 | 101 | −967 | 294 | −227 | 85 | 514 | 76 | −156 | 99 | 42 | 244 | 160 |
| Net profit | 526 | 52 | −576 | 337 | 9 | 21 | −4 503 | 1 858 | 769 | −883 | 119 | 1 803 | 266 | −424 | 352 | 158 | 846 | 549 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7 008 | 6 396 | 6 003 | 7 792 | 9 145 | 10 147 | 6 364 | 8 334 | 10 089 | 7 201 | 10 378 | 12 102 | 11 307 | 12 887 | 9 917 | 12 503 | 9 378 | 10 246 |
| Equity | 1 111 | 1 162 | 586 | 922 | 1 009 | 1 030 | −3 473 | 1 987 | 2 856 | 1 972 | 2 091 | 3 893 | 4 160 | 3 736 | 4 088 | 3 738 | 4 505 | 5 055 |
| Long-term debt | 0 | 0 | 0 | 0 | 3 185 | 4 522 | 3 657 | 2 627 | 2 239 | 1 511 | 1 335 | 949 | 1 019 | 4 016 | 1 209 | 835 | 288 | 256 |
| Short-term debt | 5 322 | 4 661 | 3 413 | 3 880 | 4 951 | 4 595 | 6 179 | 3 720 | 4 995 | 3 718 | 6 952 | 7 260 | 6 128 | 5 135 | 4 620 | 7 930 | 4 584 | 4 936 |
| Total debt | 5 897 | 5 234 | 5 417 | 6 869 | 8 136 | 9 117 | 9 837 | 6 347 | 7 234 | 5 229 | 8 287 | 8 209 | 7 147 | 9 151 | 5 829 | 8 765 | 4 873 | 5 192 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KG Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — | |
| Chairman | 2024 | — | — | |
| Chairman | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Mesterblikk Invest As | Company | 100.0% | 100.0% | 2024 |
Smistad Management As | Company | 19.0% | 19.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Kristian Gottfries Kierulf | Chief Executive Officer | 0 companies |
| Tim Christian Smistad | Chairman | 0 companies |
| Svein Jarle Aune | Chairman | 0 companies |
| Atle Mathisen Skikstein | Chairman | 0 companies |