| Revenue | NOK 871K | -49% |
| EBITDA | NOK 18K | +133% |
| Net profit | NOK 17K | +131% |
| Total assets | NOK 550K | +13% |
| Equity | NOK 451K | +4% |
| Employees | 1 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 6 508 | 7 152 | 8 239 | 5 409 | 6 213 | 3 965 | 4 145 | 4 434 | 3 582 | 3 474 | 2 577 | 2 622 | 1 841 | 1 965 | 2 453 | 1 937 | 1 692 | 871 |
| Staff expenses | −0 | −1 797 | −1 526 | −1 596 | −1 671 | −1 544 | −1 189 | −1 118 | −1 066 | −826 | −1 142 | −577 | −464 | −341 | −411 | −461 | −387 | −336 | −65 |
| EBITDA | 0 | −63 | 512 | 215 | −347 | 291 | −130 | 18 | 72 | 45 | −395 | 39 | 57 | 163 | 242 | 178 | −32 | −56 | 18 |
| Depreciation & amort. | −0 | −29 | −51 | −49 | −13 | −10 | −12 | −12 | −12 | −9 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | 0 | −93 | 461 | 166 | −360 | 281 | −142 | 7 | 60 | 35 | −395 | 39 | 57 | 163 | 242 | 178 | −32 | −56 | 18 |
| Net financials | 0 | −5 | −15 | 2 | 3 | −11 | −6 | −13 | −19 | −18 | −21 | −0 | −2 | −1 | −6 | −1 | −1 | 2 | −1 |
| Profit before tax | 0 | −97 | 446 | 168 | −357 | 270 | −147 | −6 | 42 | 18 | −417 | 39 | 55 | 163 | 236 | 176 | −33 | −54 | 17 |
| Tax | −0 | −13 | 142 | 63 | −87 | 86 | −29 | 8 | 18 | 14 | −93 | 13 | 12 | 36 | 52 | 39 | −0 | −0 | −0 |
| Net profit | 0 | −84 | 304 | 105 | −270 | 184 | −119 | −14 | 23 | 4 | −324 | 26 | 43 | 127 | 184 | 138 | −33 | −54 | 17 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | 2 163 | 2 519 | 2 704 | 1 477 | 2 261 | 1 516 | 1 429 | 1 552 | 1 600 | 1 272 | 1 172 | 1 398 | 1 294 | 1 420 | 1 792 | 901 | 489 | 550 |
| Equity | — | 1 262 | 1 416 | 1 420 | 1 151 | 1 334 | 1 215 | 1 201 | 1 225 | 1 228 | 905 | 931 | 973 | 1 100 | 1 284 | 822 | 489 | 434 | 451 |
| Long-term debt | 0 | −305 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 1 207 | 1 099 | 1 284 | 326 | 927 | 300 | 228 | 327 | 371 | 368 | 241 | 425 | 194 | 136 | 970 | 412 | 55 | 99 |
| Total debt | 0 | 901 | 1 104 | 1 284 | 326 | 927 | 300 | 228 | 327 | 371 | 368 | 241 | 425 | 194 | 136 | 970 | 412 | 55 | 99 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KJ Chief Executive Officer | Chief Executive Officer | 1994 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Clc As | Company | 67.2% | 67.2% | 2022 |
Sæthren & Wraamann As | Company | 23.0% | 23.0% | 2022 |
| Individual | 9.8% | 9.8% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Kjell Jørstad Thorkildsen | Chief Executive Officer | 0 companies |
| Othar Sæthren | Board of Directors | 0 companies |
| Arne Norum | Chairman | 0 companies |