| Revenue | NOK 2,9M | -95% |
| EBITDA | NOK 510K | -90% |
| Net profit | NOK -420K | +96% |
| Total assets | NOK 70K | -99% |
| Equity | NOK -7,4M | -6% |
| Employees | 58 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 33 951 | 48 633 | 47 827 | 59 172 | 64 749 | 64 121 | 2 897 |
| Staff expenses | −0 | −25 575 | −43 998 | −39 388 | −48 837 | −52 607 | −46 121 | −110 |
| EBITDA | 0 | 2 010 | −1 856 | 1 799 | 992 | 1 237 | 5 306 | 510 |
| Depreciation & amort. | −0 | −272 | −407 | −413 | −438 | −976 | −3 644 | −0 |
| EBIT | 0 | 1 738 | −2 263 | 1 386 | 554 | 261 | 1 662 | 510 |
| Net financials | 0 | 1 | −22 | −55 | 1 675 | −173 | −12 759 | −919 |
| Profit before tax | 0 | 1 739 | −2 285 | 1 331 | 2 229 | 88 | −11 097 | −410 |
| Tax | −0 | 397 | −30 | −0 | 405 | −0 | 158 | 10 |
| Net profit | 0 | 1 342 | −2 255 | 1 331 | 1 824 | 88 | −11 255 | −420 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 30 | 16 679 | 21 832 | 25 748 | 25 220 | 31 961 | 10 581 | 70 |
| Equity | 23 | 1 365 | −890 | 441 | 1 047 | 4 260 | −6 994 | −7 414 |
| Long-term debt | 0 | 30 | 0 | 3 125 | 3 125 | 0 | 442 | 168 |
| Short-term debt | 7 | 15 284 | 22 722 | 22 182 | 21 048 | 27 701 | 17 133 | 7 317 |
| Total debt | 7 | 15 314 | 22 722 | 25 307 | 24 173 | 27 701 | 17 575 | 7 485 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KO Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
North Sea Intelligence As | Company | 50.0% | 50.0% | 2022 |
Odhin As | Company | 11.3% | 11.3% | 2022 |
Eviel As | Company | 11.3% | 11.3% | 2022 |
Solsiden Invest As | Company | 11.3% | 11.3% | 2022 |
Methøyen As | Company | 11.3% | 11.3% | 2022 |
Haakskaret Holding As | Company | 5.0% | 5.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Kjell Olav Johnsen | Chief Executive Officer | 0 companies |
| Arild Wikøren | Board of Directors | 0 companies |
| Dag Magne Vedvik | Chairman | 0 companies |
| Svein Terje Bjelland | Board of Directors | 0 companies |
| Vegard Nygård | Board of Directors | 0 companies |