| Revenue | NOK 43,5M | +30% |
| EBITDA | NOK -7,1M | -9% |
| Net profit | NOK -7,8M | -58% |
| Total assets | NOK 24,4M | +12% |
| Equity | NOK 1,7M | -72% |
| Employees | 45 | — |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 36 250 | 38 257 | 38 815 | 38 002 | 38 859 | 38 521 | 34 147 | 33 881 | 34 839 | 31 412 | 32 162 | 33 331 | 33 342 | 43 505 |
| Staff expenses | −15 078 | −16 500 | −17 038 | −16 509 | −17 194 | −16 664 | −15 396 | −15 346 | −16 501 | −14 445 | −14 657 | −16 121 | −15 286 | −20 469 |
| EBITDA | 2 621 | 1 851 | 1 755 | 2 141 | 1 942 | 2 183 | 492 | 1 350 | 899 | 500 | −971 | −4 071 | −6 543 | −7 116 |
| Depreciation & amort. | −833 | −748 | −1 055 | −1 123 | −1 136 | −1 125 | −1 005 | −1 136 | −1 139 | −1 229 | −666 | −712 | −1 310 | −1 653 |
| EBIT | 1 788 | 1 104 | 700 | 1 018 | 807 | 1 058 | −513 | 214 | −241 | −728 | −1 637 | −4 783 | −7 853 | −8 769 |
| Net financials | −97 | −113 | −173 | −313 | −365 | −264 | −265 | −367 | −430 | −319 | −374 | −427 | −1 084 | −1 306 |
| Profit before tax | 1 691 | 991 | 527 | 705 | 442 | 795 | −778 | −152 | −671 | −1 047 | −2 011 | −5 210 | −8 937 | −10 075 |
| Tax | 482 | 284 | 149 | 200 | 116 | 203 | −86 | −4 | −0 | −0 | −0 | −0 | −4 034 | −2 321 |
| Net profit | 1 209 | 707 | 378 | 505 | 326 | 591 | −693 | −149 | −671 | −1 047 | −2 011 | −5 210 | −4 903 | −7 754 |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9 263 | 8 358 | 10 214 | 11 078 | 10 637 | 9 986 | 10 109 | 8 861 | 8 033 | 7 868 | 7 031 | 10 100 | 21 784 | 24 395 |
| Equity | 1 534 | 1 497 | 1 288 | 1 147 | 1 200 | 1 187 | 540 | 404 | 434 | 386 | −1 625 | −2 835 | 5 933 | 1 669 |
| Long-term debt | 634 | 311 | 2 556 | 3 584 | 3 019 | 2 238 | 3 760 | 3 165 | 1 756 | 2 716 | 2 939 | 4 500 | 3 500 | 3 520 |
| Short-term debt | 6 715 | 6 280 | 6 210 | 6 302 | 6 418 | 6 561 | 5 809 | 5 292 | 5 843 | 4 765 | 5 716 | 8 435 | 12 351 | 19 206 |
| Total debt | 7 349 | 6 591 | 8 766 | 9 885 | 9 436 | 8 799 | 9 569 | 8 457 | 7 599 | 7 481 | 8 656 | 12 935 | 15 851 | 22 726 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EM Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
KB Deputy Member | Deputy Member | 2005 | — | — |
TF Observer | Observer | 2025 | — | — |
JF Observer | Observer | 2025 | — | — |
ER Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
DM Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
KR Observer | Observer | 2025 | — | — |
EA Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Deputy Chairman | 2025 | — | — | |
| Chairman | 2005 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Kanelsnurren Holding As | Company | 100.0% | 100.0% | 2024 |
Lie-Nielsen Holding As | Company | 25.0% | 25.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Ellen Marie Haarr | Chief Executive Officer | 0 companies |
| Kari Britt Lie-Nielsen | Deputy Member | 0 companies |
| Trond Fidje | Observer | 0 companies |
| Jonas Fjære | Observer | 0 companies |
| Eirik Ronold Mathisen | Chief Executive Officer | 0 companies |
| Daniel Mickael Kevin Håkansson | Chief Executive Officer | 0 companies |
| Kristian Raaum | Observer | 0 companies |
| Eigil Almenning | Chief Executive Officer | 0 companies |
| Tore Bergås | Board of Directors | 0 companies |
| Torben Dam Krarup | Chairman | 0 companies |
| Bjørn Inge Gjethammer | Board of Directors | 0 companies |
| Jan-Erik Eikeland | Chairman | 0 companies |
| Agathe By Raaum | Board of Directors | 0 companies |
| Randi Sagen | Board of Directors | 0 companies |
| Alf Morten Fjære | Deputy Chairman | 0 companies |
| Bernt Lie-Nielsen | Chairman | 0 companies |
| Bente Abrahamsen | Board of Directors | 0 companies |