| Revenue | NOK 372K | -54% |
| EBITDA | NOK -1,1M | -115% |
| Net profit | NOK -2,1M | -212% |
| Total assets | NOK 1,1M | -52% |
| Equity | NOK -817K | -278% |
| Employees | 0 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 732 | 2 737 | 2 943 | 1 677 | 1 044 | 850 | 801 | 372 |
| Staff expenses | −0 | −13 | −310 | −1 016 | −130 | −5 | −17 | −0 | −12 |
| EBITDA | −23 | −39 | −566 | −2 166 | 47 | −590 | −687 | −494 | −1 062 |
| Depreciation & amort. | −0 | −35 | −217 | −340 | −342 | −341 | −310 | −120 | −0 |
| EBIT | −23 | −74 | −783 | −2 506 | −295 | −931 | −998 | −615 | −1 062 |
| Net financials | 0 | −50 | −233 | −235 | −128 | −136 | −75 | −61 | −95 |
| Profit before tax | −23 | −124 | −1 016 | −2 741 | −423 | −1 067 | −1 073 | −676 | −1 157 |
| Tax | −0 | −36 | −242 | −619 | −52 | 2 | −1 | −0 | 948 |
| Net profit | −23 | −88 | −773 | −2 122 | −371 | −1 070 | −1 072 | −676 | −2 105 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 272 | 3 991 | 3 251 | 4 413 | 3 018 | 4 212 | 2 649 | 2 392 | 1 144 |
| Equity | 27 | 1 389 | 871 | 1 594 | 1 223 | 154 | 1 134 | 458 | −817 |
| Long-term debt | 0 | 249 | 648 | 1 658 | 1 425 | 1 696 | 1 125 | 1 000 | 750 |
| Short-term debt | 245 | 2 353 | 1 732 | 1 161 | 369 | 2 362 | 390 | 934 | 1 211 |
| Total debt | 245 | 2 602 | 2 380 | 2 819 | 1 794 | 4 058 | 1 515 | 1 934 | 1 961 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Lillehavn Invest As | Company | 13.4% | 13.4% | 2022 |
| Individual | 13.1% | 13.1% | 2022 | |
Storstein Invest As | Company | 12.2% | 12.2% | 2022 |
Meidell Management As | Company | 12.0% | 12.0% | 2022 |
Brattopsa Invest As | Company | 5.4% | 5.4% | 2022 |
Live As | Company | 5.4% | 5.4% | 2022 |
Consulendo As | Company | 4.2% | 4.2% | 2022 |
| Individual | 4.1% | 4.1% | 2022 | |
Thesaurus As | Company | 2.1% | 2.1% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Karoline Meidell | Chief Executive Officer | 0 companies |
| David Halvorsen Røisland | Chairman | 0 companies |
| Ove Mørland Karlsen | Board of Directors | 0 companies |
| Trond Gabrielsen | Board of Directors | 0 companies |
| Gro Røisland | Board of Directors | 0 companies |
| Oddvar Fodstad | Board of Directors | 0 companies |
| Frida Elizabeth Sjoner | Board of Directors | 0 companies |
| Anne Hestness Trommestad | Board of Directors | 0 companies |