| Revenue | NOK 59,9M | +33% |
| EBITDA | NOK -3,6M | +64% |
| Net profit | NOK -6,3M | +50% |
| Total assets | NOK 31,4M | -26% |
| Equity | NOK 12,9M | -33% |
| Employees | 19 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 9 766 | 27 858 | 52 311 | 60 950 | 63 615 | 54 444 | 99 018 | 89 666 | 43 557 | 45 193 | 59 897 |
| Staff expenses | −0 | −3 047 | −3 664 | −5 592 | −8 814 | −15 859 | −17 285 | −23 192 | −26 588 | −19 176 | −19 964 | −19 130 |
| EBITDA | −3 | −1 867 | 229 | 666 | −3 452 | −3 181 | −4 528 | 3 821 | 1 925 | −4 977 | −9 942 | −3 623 |
| Depreciation & amort. | −0 | −91 | −125 | −214 | −485 | −652 | −741 | −1 274 | −1 816 | −1 539 | −1 411 | −1 017 |
| EBIT | −3 | −1 959 | 103 | 451 | −3 936 | −3 833 | −5 269 | 2 547 | 109 | −6 516 | −11 353 | −4 641 |
| Net financials | 13 | −15 | −31 | −93 | −184 | −360 | −410 | −442 | 330 | −758 | −1 144 | −1 635 |
| Profit before tax | 11 | −1 974 | 72 | 358 | −4 120 | −4 193 | −5 679 | 2 105 | 438 | −7 274 | −12 497 | −6 275 |
| Tax | 1 | −0 | −0 | −762 | −857 | −920 | −0 | 0 | −0 | −0 | 100 | −0 |
| Net profit | 9 | −1 974 | 72 | 1 120 | −3 264 | −3 272 | −5 679 | 2 105 | 438 | −7 274 | −12 598 | −6 275 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7 695 | 12 269 | 14 629 | 26 106 | 26 838 | 32 746 | 25 576 | 39 670 | 38 565 | 36 751 | 42 309 | 31 364 |
| Equity | 5 004 | 9 030 | 9 102 | 13 989 | 10 726 | 12 395 | 6 717 | 8 822 | 16 050 | 16 775 | 19 177 | 12 902 |
| Long-term debt | 0 | 0 | 975 | 600 | 600 | 6 537 | 6 411 | 9 614 | 8 419 | 6 614 | 4 829 | 4 522 |
| Short-term debt | 2 691 | 3 239 | 4 552 | 11 517 | 15 513 | 13 814 | 12 449 | 20 884 | 13 846 | 13 212 | 18 152 | 13 790 |
| Total debt | 2 691 | 3 239 | 5 527 | 12 117 | 16 113 | 20 351 | 18 859 | 30 499 | 22 265 | 19 825 | 22 981 | 18 312 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PN Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
SR Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
BM Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Kador As | Company | 86.9% | 86.9% | 2024 |
| Individual | 3.5% | 3.5% | 2022 | |
| Individual | 3.3% | 3.3% | 2024 | |
| Individual | 3.3% | 3.3% | 2024 | |
| Individual | 2.2% | 2.2% | 2024 | |
Oao Holding As | Company | 2.1% | 2.1% | 2024 |
Hba Holding As | Company | 2.1% | 2.1% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Nikolaus Lederer | Chief Executive Officer | 0 companies |
| Ståle Rorgemoen | Chief Executive Officer | 0 companies |
| Bjørn Morten Høvren Grothe | Chief Executive Officer | 0 companies |
| Håkon Bakken | Board of Directors | 0 companies |
| Erik Alver | Chairman | 0 companies |
| Geir Jostein Horten | Board of Directors | 0 companies |