| Revenue | NOK 22,4M | +3% |
| EBITDA | NOK 10,3M | +27% |
| Net profit | NOK 6,3M | -12% |
| Total assets | NOK 51,8M | -8% |
| Equity | NOK 35,1M | +7% |
| Employees | 9 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 3 454 | 5 015 | 4 209 | 5 996 | 19 324 | 26 906 | 28 455 | 31 686 | 32 043 | 21 642 | 22 355 |
| Staff expenses | −4 | −801 | −1 889 | −1 083 | −589 | −6 050 | −6 008 | −8 786 | −9 269 | −9 507 | −3 445 | −3 098 |
| EBITDA | −449 | 897 | 1 846 | 1 687 | 3 800 | 8 224 | 14 893 | 11 319 | 10 726 | 9 648 | 8 115 | 10 305 |
| Depreciation & amort. | −3 | −395 | −775 | −721 | −2 499 | −5 026 | −3 752 | −4 578 | −6 045 | −5 859 | −4 769 | −3 549 |
| EBIT | −452 | 502 | 1 071 | 965 | 1 301 | 3 198 | 11 141 | 6 742 | 4 681 | 3 789 | 3 346 | 6 755 |
| Net financials | 0 | −18 | −147 | −285 | −692 | −1 014 | −651 | −263 | −292 | −403 | 3 695 | −979 |
| Profit before tax | −452 | 483 | 923 | 681 | 610 | 2 184 | 10 489 | 6 479 | 4 389 | 3 386 | 7 041 | 5 776 |
| Tax | −122 | −235 | −316 | 477 | −190 | −541 | 896 | 1 120 | −88 | −240 | −109 | −533 |
| Net profit | −330 | 719 | 1 239 | 204 | 799 | 2 725 | 9 593 | 5 358 | 4 477 | 3 625 | 7 150 | 6 310 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 204 | 3 869 | 6 400 | 12 190 | 16 574 | 22 229 | 27 373 | 31 239 | 37 076 | 47 471 | 56 515 | 51 843 |
| Equity | 670 | 1 389 | 3 294 | 3 915 | 4 715 | 7 440 | 17 033 | 20 391 | 24 868 | 28 493 | 32 790 | 35 098 |
| Long-term debt | 350 | 1 146 | 1 562 | 2 186 | 3 975 | 3 162 | 6 763 | 2 949 | 6 752 | 12 156 | 12 041 | 11 256 |
| Short-term debt | 184 | 1 335 | 1 544 | 6 089 | 7 884 | 11 628 | 3 577 | 7 899 | 5 456 | 6 821 | 11 683 | 5 489 |
| Total debt | 534 | 2 481 | 3 106 | 8 275 | 11 859 | 14 789 | 10 339 | 10 848 | 12 208 | 18 978 | 23 725 | 16 745 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KN Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
JH | Board of Directors | 2017 | — | — |
| Chairman | 2017 | — | — | |
| Chairman | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Inferno Invest As | Company | 35.6% | 35.6% | 2024 |
Aktivnor As | Company | 22.2% | 22.2% | 2024 |
Haukberget As | Company | 22.2% | 22.2% | 2024 |
4x4 Medex As | Company | 10.0% | 10.0% | 2024 |
4x4 Medicine As | Company | 10.0% | 10.0% | 2023 |
Myworkout As | Company | 10.0% | 10.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Knut Nielsen Løkke | Chief Executive Officer | 0 companies |
| Rune Reitan | Board of Directors | 0 companies |
| Jan Hoff | Board of Directors | 0 companies |
| Bjarne Kosberg | Chairman | 0 companies |
| Bjarke Thorøe | Chairman | 0 companies |