| Revenue | NOK 565K | -34% |
| EBITDA | NOK -607K | -354% |
| Net profit | NOK -21,9M | -265% |
| Total assets | NOK 81,3M | -21% |
| Equity | NOK 80,7M | -21% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 3 728 | 8 101 | 12 323 | 9 037 | 8 251 | 239 371 | 5 259 | 5 015 | 5 862 | 5 974 | 6 048 | 5 971 | 6 660 | 3 993 | 852 | 565 |
| Staff expenses | −678 | −692 | −711 | −660 | −628 | −648 | −673 | −715 | −502 | −87 | −29 | −86 | −86 | −86 | −86 | −86 | −86 |
| EBITDA | −6 856 | −788 | 3 459 | 4 118 | 3 310 | 3 010 | 26 589 | 3 665 | 3 577 | 4 696 | 4 715 | 4 747 | 5 136 | 4 776 | 2 272 | −134 | −607 |
| Depreciation & amort. | −76 | −685 | −744 | −744 | −745 | −745 | −745 | −745 | −745 | −740 | −711 | −718 | −764 | −808 | −76 | −76 | −76 |
| EBIT | −6 932 | −1 473 | 2 715 | 3 373 | 2 564 | 2 265 | 25 843 | 2 920 | 2 832 | 3 956 | 4 004 | 4 029 | 4 372 | 3 967 | 2 196 | −210 | −683 |
| Net financials | 849 | −1 001 | −947 | −874 | −1 044 | −934 | −315 | −346 | −442 | 965 | 203 | 279 | 702 | 1 075 | 36 902 | −5 435 | −20 919 |
| Profit before tax | −6 083 | −2 474 | 1 767 | 2 500 | 1 521 | 1 331 | 25 528 | 2 574 | 2 390 | 4 922 | 4 208 | 4 309 | 5 074 | 5 042 | 39 098 | −5 645 | −21 603 |
| Tax | −1 636 | −712 | 448 | 754 | 434 | 303 | 6 893 | 569 | 530 | 1 038 | 903 | 945 | 1 114 | 1 107 | −300 | 368 | 317 |
| Net profit | −4 448 | −1 762 | 1 319 | 1 746 | 1 086 | 1 027 | 18 636 | 2 006 | 1 860 | 3 883 | 3 305 | 3 363 | 3 960 | 3 935 | 39 397 | −6 013 | −21 920 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 33 414 | 65 937 | 66 911 | 66 263 | 62 491 | 63 163 | 257 248 | 192 486 | 137 698 | 73 739 | 75 349 | 77 361 | 80 400 | 82 128 | 110 033 | 103 231 | 81 311 |
| Equity | 24 804 | 23 042 | 24 361 | 26 107 | 27 194 | 28 221 | 46 857 | 48 862 | 50 723 | 54 606 | 57 910 | 61 274 | 65 234 | 69 169 | 108 611 | 102 598 | 80 679 |
| Long-term debt | 7 926 | 41 255 | 40 321 | 37 320 | 33 190 | 32 978 | 25 578 | 19 487 | 17 968 | 16 450 | 14 937 | 13 490 | 12 046 | 10 583 | 83 | 58 | 35 |
| Short-term debt | 684 | 1 639 | 2 229 | 2 836 | 2 107 | 1 964 | 184 813 | 124 137 | 69 008 | 2 684 | 2 502 | 2 596 | 3 120 | 2 376 | 1 339 | 575 | 597 |
| Total debt | 8 610 | 42 895 | 42 550 | 40 156 | 35 297 | 34 942 | 210 391 | 143 624 | 86 975 | 19 133 | 17 438 | 16 087 | 15 166 | 12 959 | 1 422 | 633 | 633 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HK Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Lawo Invest As | Company | 53.3% | 53.3% | 2024 |
Sibama Holding As | Company | 46.7% | 46.7% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Hans Kristian Workinn | Chief Executive Officer | 0 companies |
| Kristen Øvernes | Chairman | 0 companies |
| Bjørn Åge Workinn | Board of Directors | 0 companies |