| Revenue | NOK 15,4M | +19% |
| EBITDA | NOK 5,1M | +128% |
| Net profit | NOK 2,1M | +706% |
| Total assets | NOK 19,2M | +22% |
| Equity | NOK 11,8M | +21% |
| Employees | 9 | — |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 40 | 60 | 242 | 688 | 970 | 1 571 | 2 209 | 2 863 | 3 131 | 5 994 | 10 417 | 13 032 | 15 446 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −175 | −933 | −944 | −1 240 | −4 526 | −4 722 | −6 270 | −6 545 |
| EBITDA | −353 | 97 | −33 | −244 | −237 | 386 | 705 | 892 | 587 | 1 255 | 475 | −4 728 | 1 697 | 2 243 | 5 117 |
| Depreciation & amort. | −0 | −0 | −118 | −245 | −312 | −475 | −495 | −521 | −333 | −641 | −823 | −923 | −1 374 | −1 786 | −2 295 |
| EBIT | −353 | 97 | −151 | −489 | −549 | −90 | 210 | 371 | 254 | 613 | −348 | −5 652 | 323 | 457 | 2 822 |
| Net financials | −1 | −6 | −24 | −44 | −3 | −7 | −3 | −17 | −15 | −41 | −29 | −62 | −91 | −127 | −149 |
| Profit before tax | −354 | 91 | −175 | −533 | −553 | −97 | 207 | 354 | 239 | 572 | −376 | −5 714 | 232 | 329 | 2 673 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −167 | 126 | −468 | −658 | 25 | 75 | 620 |
| Net profit | −354 | 91 | −175 | −533 | −553 | −97 | 207 | 354 | 406 | 446 | 92 | −5 056 | 208 | 255 | 2 053 |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 136 | 1 206 | 1 469 | 1 917 | 2 276 | 2 283 | 2 481 | 3 358 | 3 883 | 4 599 | 15 567 | 10 723 | 12 392 | 15 773 | 19 208 |
| Equity | −254 | −163 | −338 | −871 | −1 424 | 2 054 | 2 261 | 3 114 | 3 521 | 3 967 | 14 297 | 9 241 | 9 449 | 9 704 | 11 756 |
| Long-term debt | 291 | 1 139 | 1 801 | 2 748 | 3 629 | 65 | 0 | 0 | 0 | 0 | 0 | 0 | 1 267 | 3 646 | 5 028 |
| Short-term debt | 99 | 230 | 6 | 40 | 71 | 164 | 220 | 244 | 362 | 632 | 1 270 | 1 482 | 1 677 | 2 424 | 2 424 |
| Total debt | 390 | 1 369 | 1 807 | 2 788 | 3 700 | 229 | 220 | 244 | 362 | 632 | 1 270 | 1 482 | 2 943 | 6 070 | 7 452 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KF Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Predict Invest As | Company | 51.1% | 51.1% | 2024 |
Loe Equity As | Company | 40.0% | 40.0% | 2024 |
Balder Programvare As | Company | 8.8% | 8.8% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Karl Fredrik Halvorsen | Chief Executive Officer | 0 companies |
| Steinar Overbeck Cook | Board of Directors | 0 companies |
| Kent Jensen | Chairman | 0 companies |