| Revenue | NOK 12,2M | +31% |
| EBITDA | NOK -600K | -135% |
| Net profit | NOK -2M | +83% |
| Total assets | NOK 40,6M | +24% |
| Equity | NOK -3,4M | -153% |
| Employees | 0 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 4 983 | 5 084 | 5 353 | 5 349 | 5 648 | 6 223 | 5 729 | 5 820 | 5 871 | 5 956 | 6 146 | 6 036 | 6 398 | 6 465 | 9 242 | 9 334 | 12 202 |
| Staff expenses | −0 | −625 | −576 | −445 | −457 | −457 | −458 | −456 | −456 | −685 | −913 | −1 141 | −1 369 | −1 314 | −1 597 | −2 282 | −3 245 | −2 810 |
| EBITDA | 0 | 2 230 | 2 342 | 2 441 | 1 333 | 2 425 | 2 279 | 920 | 963 | 1 459 | 1 075 | 711 | −279 | 894 | 1 266 | 2 472 | 1 692 | −600 |
| Depreciation & amort. | −0 | −125 | −125 | −115 | −114 | −114 | −95 | −67 | −124 | −124 | −124 | −124 | −114 | −114 | −114 | −112 | −103 | −77 |
| EBIT | 0 | 2 105 | 2 218 | 2 325 | 1 219 | 2 311 | 2 184 | 853 | 839 | 1 335 | 951 | 587 | −393 | 780 | 1 152 | 2 361 | 1 590 | −677 |
| Net financials | 0 | −1 102 | −570 | −517 | −563 | −727 | −402 | −532 | −410 | −525 | −552 | −673 | −768 | −584 | −495 | −780 | −13 619 | −1 918 |
| Profit before tax | 0 | 1 003 | 1 647 | 1 808 | 656 | 1 584 | 1 783 | 321 | 428 | 810 | 399 | −87 | −1 161 | 196 | 657 | 1 581 | −12 030 | −2 595 |
| Tax | −0 | 281 | 461 | 405 | 184 | 443 | 473 | 87 | 50 | 167 | 57 | −45 | −255 | 43 | 144 | 348 | 74 | −568 |
| Net profit | 0 | 722 | 1 186 | 1 403 | 472 | 1 140 | 1 310 | 234 | 378 | 643 | 341 | −41 | −906 | 153 | 512 | 1 233 | −12 104 | −2 027 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | 15 671 | 15 517 | 15 723 | 21 628 | 21 917 | 34 973 | 31 914 | 25 621 | 34 181 | 33 666 | 37 571 | 41 963 | 39 258 | 39 052 | 39 621 | 32 894 | 40 627 |
| Equity | — | −1 381 | −195 | 1 208 | 1 680 | 2 821 | 14 231 | 14 464 | 8 843 | 9 486 | 9 827 | 9 786 | 8 880 | 9 033 | 9 545 | 10 778 | −1 326 | −3 353 |
| Long-term debt | 0 | 16 150 | 15 042 | 14 092 | 19 000 | 18 423 | 17 817 | 16 955 | 16 018 | 23 856 | 22 733 | 27 401 | 29 106 | 28 799 | 28 223 | 28 438 | 33 663 | 41 691 |
| Short-term debt | 0 | 902 | 671 | 423 | 948 | 674 | 2 924 | 495 | 761 | 839 | 1 106 | 385 | 3 977 | 1 427 | 1 284 | 405 | 557 | 2 288 |
| Total debt | 0 | 17 052 | 15 712 | 14 515 | 19 948 | 19 097 | 20 742 | 17 450 | 16 779 | 24 695 | 23 839 | 27 786 | 33 083 | 30 225 | 29 507 | 28 843 | 34 221 | 43 979 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LB Deputy Member | Deputy Member | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Kambrium As | Company | 49.7% | 49.7% | 2024 |
Silur As | Company | 49.7% | 49.7% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Liv Brit Kambo | Deputy Member | 0 companies |
| Johannes Kambo | Chairman | 0 companies |