| Revenue | NOK 18,3M | -39% |
| EBITDA | NOK 335K | +123% |
| Net profit | NOK 294K | +126% |
| Total assets | NOK 5M | -42% |
| Equity | NOK 994K | +42% |
| Employees | 8 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7 049 | 14 835 | 7 895 | 3 468 | 2 027 | 3 217 | 18 051 | 13 891 | 16 104 | 25 306 | 30 063 | 18 289 |
| Staff expenses | −5 718 | −9 649 | −6 820 | −2 954 | −1 611 | −2 119 | −8 819 | −8 295 | −12 634 | −21 599 | −27 393 | −14 675 |
| EBITDA | 241 | 304 | −685 | 246 | 224 | −14 | 571 | 502 | 653 | 937 | −1 446 | 335 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | 241 | 304 | −685 | 246 | 224 | −14 | 571 | 502 | 653 | 937 | −1 446 | 335 |
| Net financials | −6 | 18 | −7 | −3 | −0 | 0 | −3 | −8 | −7 | 3 | −3 | 43 |
| Profit before tax | 235 | 321 | −692 | 244 | 224 | −14 | 567 | 495 | 647 | 941 | −1 449 | 377 |
| Tax | 63 | 87 | −174 | 63 | 55 | −1 | 127 | 109 | 142 | 207 | −318 | 83 |
| Net profit | 172 | 234 | −519 | 180 | 169 | −12 | 440 | 386 | 504 | 733 | −1 132 | 294 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2 979 | 3 241 | 1 819 | 1 583 | 1 338 | 1 691 | 4 383 | 4 054 | 5 621 | 9 651 | 8 633 | 5 033 |
| Equity | 362 | 596 | 217 | 397 | 230 | 218 | 658 | 794 | 1 098 | 1 831 | 700 | 994 |
| Long-term debt | 9 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2 609 | 2 635 | 1 603 | 1 186 | 1 108 | 1 473 | 3 725 | 3 260 | 4 523 | 7 820 | 7 933 | 4 039 |
| Total debt | 2 618 | 2 645 | 1 603 | 1 186 | 1 108 | 1 473 | 3 725 | 3 260 | 4 523 | 7 820 | 7 933 | 4 039 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KC Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
NO Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2025 | — | — | |
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Mosaique Holding As | Company | 100.0% | 100.0% | 2023 |
Kibu Holding As | Company | 30.0% | 30.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Kine Charlotte Buchanan | Chief Executive Officer | 0 companies |
| Nils Olav Nergaard | Chief Executive Officer | 0 companies |
| Bent Ola Bjørnebye Hammer | Chairman | 0 companies |
| Roar Dybing | Chairman | 0 companies |