| Revenue | NOK 19,5M | +1% |
| EBITDA | NOK 905K | -74% |
| Net profit | NOK -7,5M | -208% |
| Total assets | NOK 172,9M | +1% |
| Equity | NOK 61M | -11% |
| Employees | 43 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 747 | 4 454 | 10 875 | 18 467 | 35 978 | 47 692 | 70 519 | 80 177 | 104 554 | 128 696 | 129 188 | 139 125 | 18 900 | 19 475 | 19 232 | 19 488 |
| Staff expenses | −5 310 | −2 337 | −5 391 | −8 765 | −22 208 | −29 932 | −42 224 | −52 026 | −65 468 | −83 421 | −96 399 | −82 075 | −0 | −0 | −0 | −0 |
| EBITDA | −6 822 | 122 | 3 492 | 7 040 | 4 111 | 4 572 | 11 964 | 9 148 | 8 444 | 11 304 | −3 427 | 12 939 | −1 900 | 1 751 | 3 453 | 905 |
| Depreciation & amort. | −1 119 | −1 296 | −1 516 | −1 775 | −930 | −967 | −1 370 | −1 707 | −1 554 | −4 201 | −6 653 | −9 576 | −1 900 | −8 768 | −1 924 | −2 065 |
| EBIT | −7 941 | −1 174 | 1 976 | 5 265 | 3 182 | 3 605 | 10 594 | 7 441 | 6 890 | 7 103 | −10 080 | 3 363 | −3 800 | −7 017 | 1 529 | −1 160 |
| Net financials | 596 | −245 | −446 | −413 | 1 578 | 2 462 | 2 959 | 2 013 | −4 267 | 1 634 | 222 | 1 458 | 200 | −10 763 | −4 414 | −6 401 |
| Profit before tax | −7 345 | −1 418 | 1 530 | 4 853 | 4 760 | 6 067 | 13 553 | 9 454 | 2 623 | 8 737 | −9 858 | 4 821 | −3 600 | −17 780 | −2 885 | −7 561 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | 1 447 | 2 182 | 1 461 | 2 303 | −2 215 | 1 099 | −0 | −0 | −0 | −0 |
| Net profit | −7 345 | −668 | 2 280 | 4 853 | 4 760 | 6 067 | 12 106 | 7 273 | 1 161 | 6 435 | −7 642 | 3 722 | −3 400 | −18 186 | −2 454 | −7 549 |
| Item | 2008 | 2009 | 2010 | 2011 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8 057 | 9 486 | 12 081 | 18 766 | 17 580 | 27 768 | 45 253 | 64 681 | 72 642 | 84 175 | 76 545 | 94 187 | 169 300 | 150 375 | 171 313 | 172 870 |
| Equity | 6 920 | 6 251 | 8 523 | 13 376 | 12 308 | 20 200 | 33 466 | 23 253 | 24 822 | 12 435 | 4 658 | 13 281 | 93 200 | 66 170 | 68 354 | 60 973 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 323 | 250 | 185 | 0 | 16 250 | 9 375 | 0 | 57 100 | 61 831 | 80 412 | 22 332 |
| Short-term debt | 1 137 | 2 234 | 2 558 | 4 390 | 5 272 | 7 245 | 11 537 | 41 243 | 47 819 | 55 490 | 62 512 | 78 371 | 19 000 | 22 374 | 22 548 | 89 563 |
| Total debt | 1 137 | 3 234 | 3 558 | 5 390 | 5 272 | 7 568 | 11 787 | 41 428 | 47 819 | 71 740 | 71 887 | 78 371 | 76 100 | 84 205 | 102 960 | 111 895 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EC Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
MI Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
JH Deputy Member | Deputy Member | 2022 | — | — |
BF Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Keystone Education Group As | Company | 99.0% | 99.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Carson Harrell | Chief Executive Officer | 0 companies |
| Mark Ivin | Chief Executive Officer | 0 companies |
| Johan Henrik Urban Aspen | Deputy Member | 0 companies |
| Björn Fredrik Högemark | Chief Executive Officer | 0 companies |
| Dag Lyster | Board of Directors | 0 companies |
| Kenneth Nyhus Hanssen | Board of Directors | 0 companies |
| Arild Nilsen | Board of Directors | 0 companies |
| Karin Cecilia Kans | Board of Directors | 0 companies |
| Liza Anna Andersin | Board of Directors | 0 companies |
| Keith Barry Fransson | Chairman | 0 companies |
| Thorstein Berg | Board of Directors | 0 companies |
| Roar Olbergsveen | Chairman | 0 companies |
| Carl Fredrik Gustav Søderlindh | Board of Directors | 0 companies |
| Jostein Vik | Chairman | 0 companies |
| Mattias Lars-Birger Säker | Board of Directors | 0 companies |
| Per Parham Benisi | Board of Directors | 0 companies |