| Revenue | NOK 35,7M | -8% |
| EBITDA | NOK -1,3M | -914% |
| Net profit | NOK -1,2M | -696% |
| Total assets | NOK 18,1M | -14% |
| Equity | NOK 6,8M | -47% |
| Employees | 18 | — |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 23 156 | 27 077 | 30 499 | 33 991 | 38 543 | 41 742 | 32 775 | 34 774 | 51 098 | 85 764 | 53 166 | 28 044 | 34 881 | 45 496 | 38 757 | 35 733 |
| Staff expenses | −4 352 | −2 304 | −2 466 | −10 344 | −11 008 | −11 767 | −11 199 | −11 814 | −14 036 | −16 612 | −12 674 | −9 449 | −13 203 | −15 545 | −14 075 | −14 067 |
| EBITDA | −256 | −558 | −708 | 1 504 | 4 040 | 3 088 | 883 | 507 | 4 494 | 14 111 | 9 907 | 1 715 | −1 502 | 1 669 | 164 | −1 339 |
| Depreciation & amort. | −129 | −146 | −111 | −79 | −69 | −112 | −105 | −102 | −127 | −157 | −139 | −93 | −124 | −160 | −113 | −106 |
| EBIT | −384 | −704 | −819 | 1 426 | 3 971 | 2 976 | 778 | 405 | 4 367 | 13 953 | 9 768 | 1 622 | −1 627 | 1 510 | 52 | −1 445 |
| Net financials | −1 | −330 | −299 | −296 | −73 | −63 | −9 | −15 | −50 | −64 | −61 | −17 | 17 | 141 | 200 | −47 |
| Profit before tax | −386 | −1 034 | −1 118 | 1 129 | 3 898 | 2 912 | 769 | 390 | 4 317 | 13 889 | 9 707 | 1 604 | −1 610 | 1 651 | 252 | −1 493 |
| Tax | −101 | −103 | −0 | −0 | 893 | 744 | 170 | 66 | 958 | 3 062 | 2 138 | 353 | −209 | 218 | 56 | −327 |
| Net profit | −285 | −931 | −1 118 | 1 129 | 3 006 | 2 168 | 599 | 324 | 3 359 | 10 827 | 7 569 | 1 251 | −1 401 | 1 433 | 196 | −1 166 |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9 080 | 12 033 | 10 013 | 12 876 | 11 136 | 15 256 | 14 205 | 15 698 | 22 470 | 31 008 | 33 120 | 21 522 | 21 565 | 24 003 | 20 886 | 18 059 |
| Equity | 2 755 | 1 824 | 706 | 1 835 | 4 840 | 7 009 | 7 608 | 7 352 | 9 841 | 16 028 | 14 220 | 15 471 | 14 070 | 17 480 | 12 676 | 6 775 |
| Long-term debt | −75 | −125 | 0 | 0 | 893 | 622 | 749 | 774 | 922 | 1 723 | 760 | 209 | 0 | 776 | 607 | 355 |
| Short-term debt | 6 147 | 10 084 | 9 257 | 10 991 | 5 353 | 7 525 | 5 748 | 7 472 | 11 607 | 13 157 | 18 041 | 5 742 | 7 395 | 5 647 | 7 504 | 10 829 |
| Total debt | 6 250 | 10 084 | 9 257 | 10 991 | 6 246 | 8 147 | 6 498 | 8 246 | 12 529 | 14 880 | 18 800 | 5 951 | 7 395 | 6 423 | 8 111 | 11 184 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RE Deputy Member | Deputy Member | 2023 | — | — |
KL Deputy Member | Deputy Member | 2022 | — | — |
TH Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2024 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2025 | — | — | |
| Chairman | 2022 | — | — | |
| Chairman | 2026 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 | |
Kamic In Ab | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Richard Erik Jernberg | Deputy Member | 0 companies |
| Kerstin Linda Maria Påfvelsson | Deputy Member | 0 companies |
| Tor Horpestad | Chief Executive Officer | 0 companies |
| Andre Michael Smith | Chairman | 0 companies |
| Kim Tore Forsberg | Board of Directors | 0 companies |
| Peter Olof Johansson | Chairman | 0 companies |
| Johan Stefan Karlsson | Chairman | 0 companies |
| Jørund Thue | Chairman | 0 companies |
| Lars Henrik Åleby | Chairman | 0 companies |