| Revenue | NOK 1,3M | +7% |
| EBITDA | NOK 922K | +26% |
| Net profit | NOK 544K | +40% |
| Total assets | NOK 3,7M | -3% |
| Equity | NOK 300K | +0% |
| Employees | 0 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 532 | 542 | 544 | 602 | 612 | 618 | 634 | 620 | 642 | 724 | 689 | 808 | 735 | 872 | 1 190 | 1 211 | 1 294 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −75 | −0 | −0 | −0 |
| EBITDA | 0 | 359 | 305 | 389 | 384 | 464 | 437 | 247 | 411 | 389 | 449 | 547 | 561 | 400 | 299 | 900 | 731 | 922 |
| Depreciation & amort. | −0 | −106 | −114 | −114 | −114 | −106 | −107 | −103 | −103 | −103 | −103 | −101 | −98 | −96 | −115 | −133 | −133 | −133 |
| EBIT | 0 | 253 | 191 | 275 | 269 | 358 | 330 | 144 | 308 | 286 | 347 | 446 | 463 | 304 | 185 | 767 | 597 | 788 |
| Net financials | 0 | −268 | −267 | −261 | −258 | −260 | −257 | −257 | −261 | −260 | −173 | −170 | −157 | −167 | −116 | −109 | −98 | −91 |
| Profit before tax | 0 | −15 | −76 | 13 | 11 | 99 | 73 | −114 | 47 | 26 | 174 | 276 | 306 | 136 | 68 | 657 | 499 | 697 |
| Tax | −0 | −4 | −4 | −0 | −0 | 17 | 21 | −0 | −0 | −0 | 35 | 61 | 67 | 30 | 15 | 145 | 110 | 153 |
| Net profit | 0 | −11 | −72 | 13 | 11 | 81 | 51 | −114 | 47 | 26 | 138 | 216 | 239 | 106 | 53 | 513 | 389 | 544 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | 5 021 | 4 782 | 4 672 | 4 598 | 4 681 | 4 735 | 4 625 | 4 654 | 4 767 | 4 826 | 4 892 | 4 936 | 4 801 | 4 306 | 4 051 | 3 796 | 3 683 |
| Equity | — | 218 | 146 | 159 | 171 | 252 | 303 | 189 | 237 | 263 | 322 | 302 | 300 | 300 | 300 | 300 | 300 | 300 |
| Long-term debt | 0 | 4 400 | 4 400 | 4 400 | 4 400 | 4 400 | 4 400 | 4 400 | 4 400 | 4 400 | 4 404 | 4 315 | 4 322 | 4 320 | 3 866 | 3 655 | 3 431 | 2 625 |
| Short-term debt | 0 | 403 | 236 | 113 | 27 | 29 | 32 | 35 | 17 | 103 | 100 | 274 | 314 | 181 | 139 | 96 | 65 | 758 |
| Total debt | 0 | 4 803 | 4 636 | 4 513 | 4 427 | 4 429 | 4 432 | 4 435 | 4 417 | 4 503 | 4 504 | 4 589 | 4 635 | 4 501 | 4 006 | 3 751 | 3 496 | 3 383 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KK Contact Person | Contact Person | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
M9 Holding As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Kolbein Kåre Rege | Contact Person | 0 companies |
| Per Christian Nygård | Board of Directors | 0 companies |
| Alf Martin Riskild Øksnes | Board of Directors | 0 companies |
| Tor Andre Giskegjerde | Board of Directors | 0 companies |
| Kjell Rege | Chairman | 0 companies |
| Morten Øhrn | Board of Directors | 0 companies |