| Revenue | NOK 11,2M | +0% |
| EBITDA | NOK 341K | +47% |
| Net profit | NOK 81K | +277% |
| Total assets | NOK 2,1M | -17% |
| Equity | NOK 65K | +514% |
| Employees | 16 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 6 779 | 9 434 | 10 900 | 11 228 | 13 935 | 12 492 | 11 209 | 11 216 |
| Staff expenses | −0 | −3 361 | −3 929 | −4 243 | −4 510 | −4 712 | −3 958 | −3 534 | −3 503 |
| EBITDA | −21 | −391 | 665 | 730 | 166 | −64 | 506 | 232 | 341 |
| Depreciation & amort. | −0 | −22 | −35 | −51 | −79 | −209 | −210 | −227 | −229 |
| EBIT | −21 | −412 | 630 | 678 | 86 | −273 | 296 | 5 | 112 |
| Net financials | 0 | −1 | −2 | −2 | −0 | −1 | −48 | −35 | −36 |
| Profit before tax | −21 | −413 | 628 | 677 | 86 | −273 | 248 | −31 | 76 |
| Tax | −5 | −95 | 145 | 149 | 19 | −60 | 55 | 15 | −5 |
| Net profit | −16 | −318 | 483 | 528 | 67 | −213 | 192 | −46 | 81 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 60 | 1 472 | 1 210 | 2 035 | 2 770 | 2 038 | 2 286 | 2 500 | 2 072 |
| Equity | 14 | −305 | 34 | 34 | 31 | −183 | 30 | −16 | 65 |
| Long-term debt | 0 | 0 | 2 | 0 | 500 | 1 000 | 806 | 639 | 222 |
| Short-term debt | 46 | 1 777 | 1 174 | 2 001 | 2 239 | 1 220 | 1 450 | 1 877 | 1 784 |
| Total debt | 46 | 1 777 | 1 176 | 2 001 | 2 739 | 2 220 | 2 256 | 2 516 | 2 006 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KS Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
MD Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
JE Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
MJ Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
JK Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
AK Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Chairman | 2016 | — | — | |
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Kompis Norge As | Company | 100.0% | 100.0% | 2022 |
Satheo Holding As | Company | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Kenneth Størseth Sørgård | Chief Executive Officer | 0 companies |
| Michaela Dorusiakova | Chief Executive Officer | 0 companies |
| Jan Egil Kvam | Chief Executive Officer | 0 companies |
| Mats Joachim Walla | Chief Executive Officer | 0 companies |
| Janne Kristin Solhaug | Chief Executive Officer | 0 companies |
| Adrian Kallestad Skar | Chief Executive Officer | 0 companies |
| David Eggan Aune | Board of Directors | 0 companies |
| Øistein Kristiansen | Chairman | 0 companies |
| Tom Arve Sollihaug | Chairman | 0 companies |
| Eigil Almenning | Chairman | 0 companies |