| Revenue | NOK 5,8M | +4% |
| EBITDA | NOK -644K | +21% |
| Net profit | NOK -641K | +23% |
| Total assets | NOK 2,5M | +60% |
| Equity | NOK 1,7M | +115% |
| Employees | 5 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9 676 | 10 388 | 11 152 | 11 700 | 11 960 | 10 368 | 4 284 | 5 289 | 6 830 | 5 531 | 5 758 |
| Staff expenses | −3 976 | −4 428 | −5 089 | −4 692 | −5 418 | −4 947 | −1 975 | −1 997 | −3 343 | −2 672 | −2 928 |
| EBITDA | 444 | 516 | −21 | 641 | −29 | −472 | −712 | 181 | −142 | −816 | −644 |
| Depreciation & amort. | −44 | −118 | −164 | −220 | −226 | −214 | −131 | −78 | −30 | −20 | −0 |
| EBIT | 399 | 398 | −185 | 421 | −256 | −686 | −843 | 102 | −172 | −836 | −644 |
| Net financials | 5 | 1 | −0 | −3 | −0 | −1 | −4 | −2 | −2 | 4 | 2 |
| Profit before tax | 404 | 400 | −185 | 418 | −256 | −687 | −847 | 100 | −174 | −832 | −641 |
| Tax | 112 | 106 | 4 | 103 | −46 | 25 | −55 | −23 | −96 | −0 | −0 |
| Net profit | 292 | 294 | −189 | 315 | −210 | −712 | −792 | 123 | −77 | −832 | −641 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2 508 | 2 933 | 4 219 | 3 596 | 3 732 | 3 444 | 1 736 | 2 052 | 2 548 | 1 589 | 2 543 |
| Equity | 642 | 936 | 1 653 | 1 968 | 1 868 | 1 836 | 1 148 | 1 354 | 1 618 | 786 | 1 691 |
| Long-term debt | 23 | 32 | 37 | 13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1 843 | 1 965 | 2 529 | 1 615 | 1 865 | 1 608 | 588 | 698 | 930 | 803 | 852 |
| Total debt | 1 866 | 1 997 | 2 566 | 1 628 | 1 865 | 1 608 | 588 | 698 | 930 | 803 | 852 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KK Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
WB Deputy Member | Deputy Member | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2024 | — | — | |
| Chairman | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Eroht As | Company | 100.0% | 100.0% | 2024 |
Bryn Holding As | Company | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Katrine Kvammen Kolset | Chief Executive Officer | 0 companies |
| Wenche Berntsen | Deputy Member | 0 companies |
| Mosh Mojtaba Estakhri | Chairman | 0 companies |
| Per Ole Bryn | Chairman | 0 companies |