| Revenue | NOK 8,2M | +11% |
| EBITDA | NOK 899K | +887% |
| Net profit | NOK -2,8M | -27% |
| Total assets | NOK 6,4M | -38% |
| Equity | NOK 2,6M | +136% |
| Employees | 3 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 3 695 | 5 942 | 6 966 | 7 364 | 8 168 |
| Staff expenses | −1 699 | −2 746 | −3 196 | −2 687 | −2 347 |
| EBITDA | 210 | 114 | −406 | −114 | 899 |
| Depreciation & amort. | −1 176 | −1 695 | −1 924 | −1 575 | −1 365 |
| EBIT | −966 | −1 581 | −2 330 | −1 690 | −466 |
| Net financials | −434 | −657 | −745 | −1 093 | −204 |
| Profit before tax | −1 400 | −2 238 | −3 074 | −2 783 | −670 |
| Tax | −308 | −492 | −676 | −612 | 2 089 |
| Net profit | −1 092 | −1 746 | −2 398 | −2 171 | −2 759 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 11 439 | 11 681 | 13 261 | 10 228 | 6 392 |
| Equity | −1 018 | −2 764 | −5 161 | −7 332 | 2 641 |
| Long-term debt | 11 736 | 12 504 | 17 672 | 13 866 | 272 |
| Short-term debt | 721 | 1 940 | 751 | 3 694 | 3 478 |
| Total debt | 12 457 | 14 444 | 18 422 | 17 560 | 3 750 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
KM Chief Executive Officer | Chief Executive Officer | 2021 |
| Former (1) | ||
ER Chief Executive Officer | Chief Executive Officer | 2020 – 2021 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
AF | Board of Directors | 2024 |
| Chairman | 2024 | |
| Former (5) | ||
| Board of Directors | 2023 – 2023 | |
| Chairman | 2023 – 2023 | |
| Chairman | 2024 – 2024 | |
| Board of Directors | 2020 – 2023 | |
| Chairman | 2023 – 2024 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Eskild Rudolf Larsen | Chief Executive Officer | 0 companies |
| Karoline Myrvaagnes Andersen | Chief Executive Officer | 0 companies |
| Anne Flo | Board of Directors | 0 companies |
| Thomas Haugen Skorpen | Board of Directors | 0 companies |
| Patrik Bø Egeland | Chairman | 0 companies |
| Martin Sture Fagerlund | Chairman | 0 companies |
| Kjell Hugo Aasland | Chairman | 0 companies |
| Andreas Prøven Bogsrud | Board of Directors | 0 companies |
| Øyvind Bakke | Chairman | 0 companies |