| Revenue | NOK 62,5M | +6% |
| EBITDA | NOK 7,7M | +65% |
| Net profit | NOK 4,1M | +249% |
| Total assets | NOK 21,1M | -25% |
| Equity | NOK 10,2M | +79% |
| Employees | 11 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | 0 | 46 325 | 46 951 | 48 198 | 54 178 | 59 060 | 62 491 |
| Staff expenses | −0 | −25 882 | −24 035 | −22 590 | −39 371 | −36 402 | −38 433 |
| EBITDA | 0 | 3 613 | 7 577 | 7 566 | −17 157 | 4 665 | 7 705 |
| Depreciation & amort. | −0 | −753 | −786 | −1 579 | −2 901 | −2 352 | −2 294 |
| EBIT | 0 | 2 860 | 6 791 | 5 986 | −20 058 | 2 313 | 5 412 |
| Net financials | 0 | 5 | 18 | 4 | −274 | −812 | 288 |
| Profit before tax | 0 | 2 865 | 6 809 | 5 991 | −20 333 | 1 501 | 5 700 |
| Tax | −0 | 630 | 1 494 | 1 318 | −4 474 | 332 | 1 621 |
| Net profit | 0 | 2 235 | 5 315 | 4 673 | −15 859 | 1 170 | 4 079 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 30 | 15 331 | 21 988 | 30 107 | 23 605 | 28 085 | 21 132 |
| Equity | 30 | 7 577 | 12 892 | 17 564 | 1 706 | 5 697 | 10 214 |
| Long-term debt | 0 | 0 | 23 | 57 | 0 | 12 590 | 0 |
| Short-term debt | 0 | 7 755 | 9 074 | 12 486 | 21 899 | 9 799 | 10 918 |
| Total debt | 0 | 7 755 | 9 096 | 12 542 | 21 899 | 22 389 | 10 918 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HK Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
RE Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2019 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Kernel As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Hanne Kolflaath | Chief Executive Officer | 0 companies |
| Roy Eidsheim | Chief Executive Officer | 0 companies |
| Thomas Smedsrud | Chairman | 0 companies |
| Alexander Tangevold Theodorsen | Board of Directors | 0 companies |
| Ida Haugnes Gaustad | Chairman | 0 companies |
| Kolbjørn Haarr | Chairman | 0 companies |
| Fredrik Hårstad | Board of Directors | 0 companies |
| Tore Dundas | Board of Directors | 0 companies |