| Revenue | NOK 34,7M | +10% |
| EBITDA | NOK 108K | +103% |
| Net profit | NOK -1M | +64% |
| Total assets | NOK 7,9M | +25% |
| Equity | NOK 2,1M | +254% |
| Employees | 0 | — |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7 315 | 9 887 | 21 135 | 10 571 | 13 786 | 13 801 | 13 385 | 13 794 | 16 382 | 22 409 | 31 429 | 34 677 |
| Staff expenses | −1 198 | −2 002 | −2 397 | −3 133 | −3 841 | −3 812 | −3 965 | −4 668 | −4 601 | −6 281 | −12 785 | −11 929 |
| EBITDA | 284 | 219 | 955 | −754 | −181 | 664 | 188 | 89 | 76 | 510 | −3 674 | 108 |
| Depreciation & amort. | −0 | −0 | −0 | −1 | −4 | −4 | −4 | −4 | −12 | −18 | −23 | −28 |
| EBIT | 284 | 219 | 955 | −755 | −185 | 660 | 185 | 85 | 64 | 492 | −3 698 | 80 |
| Net financials | 0 | 0 | 7 | 12 | 12 | −28 | −10 | −2 | −10 | −11 | −9 | −417 |
| Profit before tax | 285 | 220 | 962 | −743 | −172 | 632 | 175 | 83 | 54 | 481 | −3 707 | −337 |
| Tax | 77 | 62 | 301 | −0 | −0 | −0 | −43 | 23 | 20 | 117 | −827 | 710 |
| Net profit | 208 | 157 | 661 | −743 | −172 | 632 | 218 | 60 | 35 | 364 | −2 880 | −1 047 |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 719 | 2 841 | 4 433 | 2 025 | 3 226 | 2 753 | 3 009 | 4 222 | 5 404 | 7 117 | 6 338 | 7 900 |
| Equity | 308 | 465 | 1 125 | 382 | 209 | 841 | 1 060 | 1 120 | 1 154 | 1 518 | −1 362 | 2 091 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 114 | 0 | 0 | 0 | 0 | 1 175 | 0 |
| Short-term debt | 1 412 | 2 376 | 3 308 | 1 643 | 3 016 | 1 798 | 1 949 | 3 102 | 4 250 | 5 599 | 6 525 | 5 809 |
| Total debt | 1 412 | 2 376 | 3 308 | 1 643 | 3 016 | 1 912 | 1 949 | 3 102 | 4 250 | 5 599 | 7 700 | 5 809 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TS Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Cossmo As | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Schøyen | Chief Executive Officer | 0 companies |
| Torleif Hansen | Board of Directors | 0 companies |
| Tor Wilhelm Schøyen | Board of Directors | 0 companies |