| Revenue | NOK 1,9M | +16% |
| EBITDA | NOK -2,5M | -593% |
| Net profit | NOK -2,7M | -150% |
| Total assets | NOK 10M | +3% |
| Equity | NOK 514K | -8% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 584 | 455 | 1 407 | 1 247 | 1 499 | 1 511 | 1 554 | 1 505 | 1 479 | 1 563 | 1 294 | 1 528 | 1 455 | 1 409 | 1 368 | 1 621 | 1 879 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −1 | −0 | −2 | −0 | −1 |
| EBITDA | −690 | −846 | 14 | −72 | −244 | −15 | 166 | −253 | 175 | 260 | 172 | 266 | 660 | −116 | −502 | −359 | −2 484 |
| Depreciation & amort. | −544 | −544 | −552 | −578 | −575 | −550 | −565 | −582 | −543 | −533 | −517 | −502 | −520 | −564 | −565 | −575 | −576 |
| EBIT | −1 235 | −1 391 | −538 | −650 | −819 | −565 | −400 | −835 | −368 | −273 | −346 | −236 | 140 | −680 | −1 067 | −934 | −3 060 |
| Net financials | −690 | −612 | −422 | −469 | −560 | −456 | −423 | −329 | −275 | −285 | −373 | −234 | −225 | −151 | −200 | −335 | −340 |
| Profit before tax | −1 925 | −2 003 | −960 | −1 119 | −1 378 | −1 021 | −823 | −1 164 | −643 | −558 | −719 | −470 | −85 | −831 | −1 268 | −1 269 | −3 400 |
| Tax | −0 | −586 | −269 | −313 | −19 | −288 | −222 | −293 | −153 | −126 | −154 | −103 | 220 | −0 | −343 | −179 | −672 |
| Net profit | −1 925 | −1 417 | −691 | −805 | −1 360 | −733 | −601 | −872 | −490 | −432 | −565 | −367 | −305 | −831 | −925 | −1 090 | −2 728 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14 419 | 21 230 | 13 381 | 10 246 | 9 865 | 9 119 | 8 364 | 8 191 | 6 997 | 6 746 | 9 845 | 10 152 | 8 879 | 9 143 | 10 670 | 9 705 | 10 008 |
| Equity | −7 221 | −957 | 794 | 781 | 732 | 700 | 611 | 480 | 346 | 194 | −371 | −141 | −446 | −814 | −985 | 561 | 514 |
| Long-term debt | 21 593 | 22 103 | 12 094 | 9 270 | 8 912 | 8 243 | 7 580 | 7 418 | 6 356 | 6 286 | 9 449 | 10 101 | 9 201 | 8 853 | 9 109 | 9 077 | 8 924 |
| Short-term debt | 46 | 84 | 493 | 196 | 221 | 176 | 173 | 293 | 294 | 266 | 767 | 192 | 123 | 1 103 | 2 546 | 67 | 570 |
| Total debt | 21 639 | 22 187 | 12 587 | 9 465 | 9 133 | 8 419 | 7 753 | 7 711 | 6 651 | 6 552 | 10 216 | 10 293 | 9 325 | 9 956 | 11 655 | 9 144 | 9 494 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IG Deputy Member | Deputy Member | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — | |
| Chairman | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Kapro As | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Ivar Gjerstad | Deputy Member | 0 companies |
| Morten Ragnar Helsing | Board of Directors | 0 companies |
| Håvard Brekke Bell | Chairman | 0 companies |