| Revenue | NOK 10,4M | +7% |
| EBITDA | NOK -144K | -874% |
| Net profit | NOK -264K | -361% |
| Total assets | NOK 1,8M | -24% |
| Equity | NOK -84K | -147% |
| Employees | 21 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5 137 | 6 400 | 7 389 | 6 435 | 7 947 | 8 767 | 5 858 | 5 850 | 9 907 | 9 768 | 10 420 |
| Staff expenses | −1 572 | −1 977 | −2 361 | −2 223 | −2 283 | −2 679 | −2 264 | −2 491 | −3 742 | −3 344 | −3 655 |
| EBITDA | −45 | −1 | 161 | −18 | 675 | 833 | 191 | 281 | 294 | 19 | −144 |
| Depreciation & amort. | −15 | −25 | −19 | −23 | −24 | −38 | −54 | −67 | −85 | −60 | −88 |
| EBIT | −60 | −26 | 142 | −41 | 651 | 795 | 138 | 214 | 209 | −41 | −231 |
| Net financials | −32 | −86 | −34 | −17 | −51 | 1 | −1 | −30 | 9 | −7 | −33 |
| Profit before tax | −92 | −112 | 108 | −58 | 600 | 796 | 137 | 183 | 218 | −49 | −265 |
| Tax | −10 | −24 | 28 | −13 | 138 | 180 | 36 | 42 | 54 | 9 | −0 |
| Net profit | −82 | −88 | 80 | −46 | 462 | 615 | 100 | 142 | 164 | −57 | −264 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 556 | 579 | 613 | 456 | 1 787 | 2 098 | 1 398 | 1 399 | 2 500 | 2 296 | 1 755 |
| Equity | −52 | −140 | −60 | −105 | 57 | 30 | 130 | 272 | 237 | 180 | −84 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 4 | 0 | 3 | 1 | 0 | 0 |
| Short-term debt | 608 | 719 | 673 | 561 | 1 730 | 2 064 | 1 268 | 1 124 | 2 261 | 2 116 | 1 840 |
| Total debt | 608 | 719 | 673 | 561 | 1 730 | 2 068 | 1 268 | 1 127 | 2 262 | 2 116 | 1 840 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2024 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Saxon King Holding As | Company | 100.0% | 100.0% | 2024 |
Henrik Lysell Holding As | Company | 20.0% | 20.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Larsen-Nyborg | Chairman | 0 companies |
| Henning Roger Lysell | Chairman | 0 companies |
| Christoffer Rød | Board of Directors | 0 companies |
| Henrik Lysell | Board of Directors | 0 companies |
| Bettina Alexandra Larsen-Nyborg | Board of Directors | 0 companies |