| Revenue | NOK 4,7M | +4470% |
| EBITDA | NOK 130K | +129% |
| Net profit | NOK 82K | +114% |
| Total assets | NOK 1,5M | +34% |
| Equity | NOK -17K | +83% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 382 | 1 356 | 1 417 | 1 193 | 1 207 | 1 059 | 1 489 | 923 | 1 135 | 185 | 111 | 103 | 4 700 |
| Staff expenses | −319 | −365 | −394 | −464 | −451 | −457 | −860 | −477 | −102 | −17 | −16 | −26 | −163 |
| EBITDA | 262 | 194 | 269 | 42 | 116 | 20 | 32 | −78 | 697 | −112 | −38 | −448 | 130 |
| Depreciation & amort. | −37 | −68 | −107 | −37 | −65 | −21 | −10 | −0 | −11 | −4 | −0 | −0 | −6 |
| EBIT | 224 | 127 | 162 | 6 | 51 | −0 | 22 | −78 | 686 | −116 | −38 | −448 | 124 |
| Net financials | 1 | 2 | 3 | 2 | 0 | 2 | −0 | 2 | −36 | 0 | 2 | 4 | −42 |
| Profit before tax | 225 | 128 | 166 | 8 | 51 | 1 | 22 | −76 | 649 | −116 | −36 | −443 | 82 |
| Tax | 59 | −0 | 63 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | 17 | 146 | −0 |
| Net profit | 166 | 128 | 102 | 8 | 51 | 1 | 22 | −76 | 649 | −116 | −52 | −589 | 82 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 544 | 547 | 636 | 561 | 607 | 638 | 840 | 689 | 1 040 | 755 | 888 | 1 113 | 1 496 |
| Equity | 251 | 379 | 481 | 489 | 540 | 542 | 563 | 507 | 1 125 | 1 009 | 957 | −100 | −17 |
| Long-term debt | 8 | 8 | 8 | 8 | 8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 286 | 160 | 147 | 65 | 60 | 96 | 276 | 183 | −85 | −254 | −69 | 1 213 | 1 514 |
| Total debt | 294 | 168 | 155 | 72 | 67 | 96 | 276 | 183 | −85 | −254 | −69 | 1 213 | 1 514 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ØB Deputy Member | Deputy Member | 2012 | — | — |
TS Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — | |
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Khang Invest As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Øyvind Boge Nilsen | Deputy Member | 0 companies |
| Tore Søvik | Chief Executive Officer | 0 companies |
| Khang Vinh Nguyen Ho | Chairman | 0 companies |
| Tor Inge Tendeland | Chairman | 0 companies |