| Revenue | NOK 761K | -80% |
| EBITDA | NOK -521K | +34% |
| Net profit | NOK -397K | +35% |
| Total assets | NOK 891K | -43% |
| Equity | NOK 234K | +0% |
| Employees | 8 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 332 | 5 083 | 5 096 | 4 741 | 5 321 | 4 797 | 4 487 | 3 217 | 3 362 | 4 263 | 3 719 | 761 |
| Staff expenses | −282 | −1 149 | −1 427 | −1 688 | −1 720 | −1 634 | −1 630 | −1 229 | −1 245 | −1 384 | −1 593 | −348 |
| EBITDA | 158 | 767 | 536 | −57 | 251 | −14 | −166 | −538 | −331 | −225 | −793 | −521 |
| Depreciation & amort. | −0 | −0 | −2 | −34 | −9 | −9 | −9 | −9 | −7 | −0 | −0 | −0 |
| EBIT | 158 | 767 | 534 | −91 | 242 | −23 | −175 | −547 | −338 | −225 | −793 | −521 |
| Net financials | −2 | 2 | 0 | −5 | 2 | −1 | −1 | −17 | −22 | 2 | 15 | 12 |
| Profit before tax | 156 | 769 | 534 | −95 | 244 | −24 | −177 | −564 | −361 | −223 | −778 | −509 |
| Tax | 44 | 208 | 144 | −24 | 58 | −6 | −39 | −124 | −79 | −49 | −171 | −112 |
| Net profit | 112 | 561 | 390 | −71 | 185 | −19 | −138 | −440 | −281 | −174 | −607 | −397 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 757 | 1 541 | 1 507 | 1 023 | 2 124 | 1 057 | 1 415 | 1 445 | 1 758 | 1 032 | 1 563 | 891 |
| Equity | 142 | 309 | 301 | 209 | 294 | 295 | 294 | 291 | 294 | 294 | 234 | 234 |
| Long-term debt | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 500 | 500 | 0 | 0 | 0 |
| Short-term debt | 615 | 1 232 | 1 204 | 813 | 1 830 | 761 | 1 121 | 654 | 964 | 738 | 1 329 | 656 |
| Total debt | 615 | 1 232 | 1 206 | 813 | 1 830 | 762 | 1 121 | 1 154 | 1 464 | 738 | 1 329 | 656 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KS Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Chairman | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Smiths Holding As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Kenneth Smith | Chief Executive Officer | 0 companies |
| Tommy Smith | Board of Directors | 0 companies |
| Knut Thurmann Smith | Chairman | 0 companies |