| Revenue | NOK 2,7M | +107% |
| EBITDA | NOK 2,2M | +129% |
| Net profit | NOK 1,7M | +273% |
| Total assets | NOK 15M | -25% |
| Equity | NOK 3,1M | +76% |
| Employees | 0 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 469 | 777 | 1 130 | 1 419 | 1 691 | 2 975 | 1 185 | 1 288 | 2 665 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | 0 | 0 | 0 | 0 | 0 | −17 | −19 | −22 | −20 | −25 | 336 | 432 | 718 | 827 | 1 109 | 2 502 | 810 | 953 | 2 178 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −98 | −174 | −251 | −304 | −341 | −250 | −241 | −224 | −196 |
| EBIT | 0 | 0 | 0 | 0 | 0 | −17 | −19 | −22 | −20 | −25 | 237 | 258 | 467 | 523 | 768 | 2 252 | 569 | 729 | 1 982 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 2 | 1 | 1 | 0 | −26 | −152 | −561 | −784 | −721 | −720 | −850 | −710 | −51 | −23 |
| Profit before tax | 0 | 0 | 0 | 0 | 0 | −15 | −18 | −21 | −20 | −52 | 86 | −304 | −317 | −199 | 48 | 1 402 | −142 | 678 | 1 959 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −21 | −32 | −21 | 14 | 80 | 85 | 54 | 224 | 264 |
| Net profit | 0 | 0 | 0 | 0 | 0 | −15 | −18 | −21 | −20 | −52 | 107 | −271 | −296 | −212 | −32 | 1 317 | −196 | 454 | 1 695 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | — | — | — | — | 84 | 66 | 45 | 25 | 9 259 | 11 785 | 21 274 | 26 666 | 26 667 | 30 001 | 20 639 | 20 334 | 20 054 | 15 023 |
| Equity | — | — | — | — | — | 66 | 48 | 27 | 7 | −45 | 462 | 256 | 200 | 200 | 200 | 1 517 | 1 321 | 1 775 | 3 122 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9 223 | 11 240 | 20 900 | 26 253 | 26 297 | 29 500 | 18 948 | 18 827 | 17 965 | 11 648 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 18 | 18 | 18 | 18 | 80 | 83 | 117 | 213 | 170 | 301 | 173 | 185 | 314 | 253 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 18 | 18 | 18 | 18 | 9 303 | 11 323 | 21 018 | 26 466 | 26 467 | 29 801 | 19 122 | 19 013 | 18 278 | 11 901 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KS Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Vaulen Invest As | Company | 50.0% | 50.0% | 2024 |
Ariva As | Company | 50.0% | 50.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Kari Solheim Larsen | Chief Executive Officer | 0 companies |
| Ivar Sverre Gundersen | Chairman | 0 companies |