| Revenue | NOK 3,1M | +8% |
| EBITDA | NOK 2,1M | +2% |
| Net profit | NOK 2,7M | +1780% |
| Total assets | NOK 16,5M | -1% |
| Equity | NOK 938K | +6% |
| Employees | 2 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 1 659 | 1 656 | 1 793 | 2 161 | 2 860 | 4 627 | 3 193 | 3 138 | 3 254 | 2 579 | 2 300 | 2 795 | 2 438 | 2 075 | 2 700 | 2 765 | 2 900 | 3 125 |
| Staff expenses | −0 | −155 | −449 | −461 | −602 | −802 | −1 405 | −459 | −263 | −635 | −180 | −320 | −344 | −330 | −392 | −702 | −557 | −420 | −478 |
| EBITDA | 0 | 507 | 585 | 990 | 850 | 1 563 | 2 503 | 1 978 | 2 216 | 1 401 | 1 600 | 1 427 | 2 039 | 1 652 | 1 220 | 1 452 | 1 678 | 2 040 | 2 085 |
| Depreciation & amort. | −0 | −383 | −433 | −376 | −369 | −407 | −465 | −498 | −541 | −558 | −570 | −661 | −659 | −677 | −680 | −706 | −714 | −700 | −715 |
| EBIT | 0 | 123 | 153 | 614 | 481 | 1 156 | 2 038 | 1 480 | 1 675 | 843 | 1 030 | 766 | 1 380 | 975 | 540 | 746 | 964 | 1 340 | 1 370 |
| Net financials | 0 | −3 476 | 1 865 | −1 772 | −1 816 | 35 | −234 | −2 062 | −3 560 | 234 | −358 | −1 296 | −969 | −2 163 | 231 | −749 | −623 | −1 152 | 1 449 |
| Profit before tax | 0 | −3 353 | 2 018 | −1 158 | −1 335 | 1 191 | 1 804 | −582 | −1 885 | 1 077 | 672 | −530 | 411 | −1 188 | 771 | −3 | 342 | 187 | 2 819 |
| Tax | −0 | −225 | 7 | 69 | −288 | 601 | −121 | −157 | −497 | 253 | 136 | −155 | 89 | −261 | 170 | 15 | 75 | 41 | 71 |
| Net profit | 0 | −3 128 | 2 011 | −1 227 | −1 047 | 590 | 1 924 | −425 | −1 388 | 824 | 536 | −375 | 322 | −927 | 601 | −18 | 267 | 146 | 2 749 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | 15 447 | 15 210 | 15 508 | 18 884 | 17 966 | 21 292 | 21 579 | 21 763 | 20 938 | 21 242 | 19 909 | 20 325 | 19 494 | 19 396 | 18 131 | 17 550 | 16 745 | 16 540 |
| Equity | — | −2 706 | −616 | −1 843 | −2 890 | −2 300 | 678 | 254 | −862 | 539 | 1 522 | 1 147 | 1 469 | 542 | 1 143 | 576 | 842 | 889 | 938 |
| Long-term debt | 0 | 16 031 | 13 707 | 15 127 | 0 | 3 530 | 4 444 | 4 080 | 21 666 | 19 370 | 19 402 | 18 573 | 19 206 | 18 859 | 18 076 | 17 317 | 16 512 | 15 616 | 0 |
| Short-term debt | 0 | 2 122 | 2 119 | 2 224 | 4 693 | 16 736 | 16 169 | 17 246 | 959 | 1 029 | 318 | 189 | −351 | 93 | 177 | 239 | 196 | 240 | 356 |
| Total debt | 0 | 18 153 | 15 826 | 17 351 | 21 774 | 20 266 | 20 613 | 21 326 | 22 625 | 20 399 | 19 720 | 18 762 | 18 855 | 18 952 | 18 253 | 17 556 | 16 708 | 15 856 | 15 603 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ØS Deputy Member | Deputy Member | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Kwh Invest As | Company | 70.0% | 70.0% | 2024 |
Segtnan Kunnskapsutvikling As | Company | 20.0% | 20.0% | 2024 |
| Individual | 10.0% | 10.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Øyvind Segtnan | Deputy Member | 0 companies |
| Knut Wulff Hansen | Chairman | 0 companies |