| Revenue | NOK 5,7M | -20% |
| EBITDA | NOK 54K | -93% |
| Net profit | NOK -459K | -420% |
| Total assets | NOK 3,2M | +8% |
| Equity | NOK 187K | -71% |
| Employees | 5 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 912 | 4 981 | 3 587 | 4 196 | 4 677 | 5 819 | 6 650 | 6 885 | 7 694 | 7 427 | 7 144 | 5 730 |
| Staff expenses | −771 | −2 320 | −2 505 | −2 698 | −2 935 | −3 473 | −3 986 | −3 975 | −4 773 | −4 751 | −4 128 | −3 724 |
| EBITDA | −411 | 887 | −202 | 186 | 315 | 348 | 628 | 1 005 | 652 | 402 | 809 | 54 |
| Depreciation & amort. | −0 | −34 | −70 | −120 | −155 | −317 | −521 | −556 | −538 | −632 | −526 | −588 |
| EBIT | −411 | 853 | −273 | 66 | 160 | 31 | 107 | 448 | 114 | −231 | 283 | −534 |
| Net financials | 0 | 3 | 1 | −9 | −16 | −46 | −91 | −105 | −80 | −105 | −100 | −67 |
| Profit before tax | −411 | 856 | −272 | 57 | 144 | −15 | 17 | 343 | 33 | −335 | 183 | −602 |
| Tax | −111 | 231 | −71 | 17 | 36 | −2 | 4 | 75 | 7 | −74 | 40 | −143 |
| Net profit | −300 | 625 | −201 | 40 | 108 | −13 | 13 | 268 | 26 | −261 | 143 | −459 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 023 | 1 525 | 1 202 | 1 259 | 1 843 | 1 945 | 3 392 | 3 861 | 3 923 | 3 713 | 2 922 | 3 166 |
| Equity | −270 | 355 | 94 | 362 | 470 | 457 | 470 | 738 | 764 | 502 | 646 | 187 |
| Long-term debt | 0 | 0 | 0 | 254 | 658 | 683 | 1 977 | 2 003 | 1 879 | 1 820 | 1 192 | 1 945 |
| Short-term debt | 1 293 | 1 169 | 1 108 | 643 | 715 | 805 | 944 | 1 121 | 1 280 | 1 391 | 1 084 | 1 035 |
| Total debt | 1 293 | 1 169 | 1 108 | 897 | 1 372 | 1 488 | 2 922 | 3 123 | 3 159 | 3 210 | 2 276 | 2 979 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
ØH Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — |
No shareholder data available.
| Person | Role here | Other companies |
|---|---|---|
| Kari Mette Nilsen | Chief Executive Officer | 0 companies |
| Øystein Hardersen | Chief Executive Officer | 0 companies |
| Lillian Mathisen | Board of Directors | 0 companies |
| Eirik Madsen | Board of Directors | 0 companies |