| Revenue | NOK 9,2M | +14% |
| EBITDA | NOK 1,6M | +6311% |
| Net profit | NOK 1,1M | +591% |
| Total assets | NOK 2,7M | +144% |
| Equity | NOK 580K | +358% |
| Employees | 11 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 6 647 | 4 308 | 4 104 | 7 708 | 8 069 | 9 230 |
| Staff expenses | −0 | −0 | −1 910 | −1 479 | −1 299 | −2 342 | −2 799 | −2 858 |
| EBITDA | −0 | −109 | 805 | 283 | 494 | 85 | −25 | 1 554 |
| Depreciation & amort. | −0 | −13 | −174 | −182 | −182 | −185 | −133 | −12 |
| EBIT | −0 | −123 | 631 | 101 | 312 | −100 | −158 | 1 542 |
| Net financials | 0 | −533 | −17 | −14 | −18 | −64 | −17 | 2 |
| Profit before tax | 0 | −655 | 614 | 87 | 294 | −164 | −175 | 1 545 |
| Tax | −0 | −0 | 107 | 20 | 68 | 212 | 47 | 452 |
| Net profit | 0 | −655 | 506 | 67 | 226 | −376 | −222 | 1 092 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 580 | 932 | 1 842 | 2 245 | 2 390 | 2 104 | 1 092 | 2 669 |
| Equity | 575 | −81 | 431 | 498 | 725 | 349 | 127 | 580 |
| Long-term debt | 0 | 475 | 487 | 1 165 | 1 072 | 820 | 0 | 0 |
| Short-term debt | 6 | 538 | 923 | 582 | 593 | 935 | 965 | 2 089 |
| Total debt | 6 | 1 013 | 1 410 | 1 746 | 1 666 | 1 755 | 965 | 2 089 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LK Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
JL Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Kensimo Konsult As | Company | 20.0% | 20.0% | 2022 |
Amber As | Company | 20.0% | 20.0% | 2022 |
W P Mayhew As | Company | 20.0% | 20.0% | 2022 |
Panface As | Company | 20.0% | 20.0% | 2022 |
Danica As | Company | 20.0% | 20.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Lisa Klausen Indrevåg | Chief Executive Officer | 0 companies |
| Joao Luis Martins Rainho De Oliveira | Chief Executive Officer | 0 companies |
| Dan Marius Buflod Nordhagen | Chairman | 0 companies |
| Mads Martinsen | Board of Directors | 0 companies |