| Revenue | NOK 11,5M | +1% |
| EBITDA | NOK 97K | +126% |
| Net profit | NOK 21K | +104% |
| Total assets | NOK 2,8M | +1% |
| Equity | NOK -2,1M | +1% |
| Employees | 14 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 13 803 | 11 402 | 12 246 | 13 172 | 12 307 | 11 406 | 11 334 | 10 976 | 11 979 | 13 397 | 10 229 | 9 983 | 7 517 | 9 881 | 13 121 | 11 287 | 11 455 |
| Staff expenses | −5 473 | −4 599 | −5 175 | −5 549 | −5 352 | −5 285 | −5 146 | −4 644 | −4 998 | −5 534 | −4 973 | −4 976 | −3 762 | −4 034 | −5 846 | −6 318 | −6 221 |
| EBITDA | 434 | 354 | 668 | 940 | 441 | −176 | 99 | −210 | 79 | 359 | −995 | −739 | −787 | 598 | 611 | −380 | 97 |
| Depreciation & amort. | −145 | −87 | −79 | −54 | −67 | −74 | −63 | −42 | −19 | −20 | −19 | −22 | −24 | −25 | −23 | −17 | −19 |
| EBIT | 289 | 268 | 589 | 886 | 374 | −249 | 36 | −252 | 61 | 338 | −1 014 | −760 | −811 | 573 | 589 | −397 | 78 |
| Net financials | −412 | −138 | −223 | −165 | −49 | −50 | −104 | 22 | −58 | −54 | −75 | −93 | −104 | −106 | −76 | −103 | −57 |
| Profit before tax | −123 | 130 | 366 | 720 | 325 | −299 | −68 | −229 | 3 | 285 | −1 089 | −854 | −916 | 468 | 513 | −500 | 21 |
| Tax | −24 | 42 | −0 | 203 | 98 | −75 | −15 | −60 | 9 | 73 | −235 | 349 | −0 | −0 | −0 | −0 | −0 |
| Net profit | −99 | 87 | 267 | 518 | 227 | −224 | −53 | −169 | −6 | 212 | −854 | −1 203 | −916 | 468 | 513 | −500 | 21 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9 543 | 4 671 | 5 813 | 7 514 | 6 064 | 5 644 | 5 049 | 4 083 | 4 758 | 5 689 | 3 878 | 3 152 | 2 512 | 3 792 | 3 559 | 2 764 | 2 780 |
| Equity | 940 | 467 | 734 | 852 | 629 | 404 | 352 | 183 | 176 | 388 | −466 | −1 669 | −2 585 | −2 117 | −1 604 | −2 104 | −2 083 |
| Long-term debt | 5 376 | 848 | 0 | 0 | 477 | 361 | 2 050 | 1 713 | 1 689 | 1 738 | 1 794 | 2 164 | 2 238 | 2 250 | 1 820 | 1 893 | 1 893 |
| Short-term debt | 3 227 | 3 356 | 4 414 | 6 054 | 4 959 | 4 878 | 2 647 | 2 187 | 2 893 | 3 563 | 2 550 | 2 658 | 2 858 | 3 659 | 3 344 | 2 975 | 2 970 |
| Total debt | 8 603 | 4 204 | 5 079 | 6 663 | 5 436 | 5 239 | 4 697 | 3 900 | 4 582 | 5 301 | 4 344 | 4 821 | 5 097 | 5 909 | 5 163 | 4 868 | 4 863 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IC Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Gro Worren As | Company | 50.0% | 50.0% | 2024 |
Jedk As | Company | 50.0% | 50.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Isabel Cristina Pinto Dos Prazeres Malanho | Chief Executive Officer | 0 companies |
| Jan Evald Daniel Karlsson | Board of Directors | 0 companies |
| Gro Vibeke Worren | Board of Directors | 0 companies |
| Haakon Hagemann Blystad | Chairman | 0 companies |