| Revenue | NOK 2,9M | -17% |
| EBITDA | NOK -113K | +45% |
| Net profit | NOK -174K | +33% |
| Total assets | NOK 655K | -30% |
| Equity | NOK -871K | -25% |
| Employees | 5 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 8 292 | 6 882 | 8 370 | 7 753 | 6 502 | 7 234 | 7 372 | 5 894 | 4 669 | 5 147 | 4 613 | 4 462 | 4 555 | 4 054 | 4 002 | 3 527 | 2 944 |
| Staff expenses | −0 | −4 417 | −4 191 | −4 236 | −3 934 | −3 765 | −3 980 | −4 006 | −4 350 | −3 180 | −3 462 | −3 421 | −2 871 | −2 887 | −3 129 | −2 803 | −2 625 | −2 259 |
| EBITDA | 0 | 465 | −925 | 645 | 137 | 127 | 220 | −220 | −423 | −566 | −4 | −466 | 202 | 607 | −273 | 64 | −207 | −113 |
| Depreciation & amort. | −0 | −37 | −124 | −102 | −83 | −68 | −45 | −27 | −4 | −1 | −9 | −9 | −9 | −14 | −23 | −17 | −17 | −17 |
| EBIT | 0 | 428 | −1 049 | 543 | 54 | 58 | 175 | −247 | −427 | −567 | −13 | −474 | 193 | 592 | −296 | 46 | −224 | −131 |
| Net financials | 0 | −55 | −102 | −103 | −67 | −77 | −40 | 129 | −48 | −56 | −42 | −21 | −27 | −3 | −15 | −41 | −35 | −43 |
| Profit before tax | 0 | 373 | −1 152 | 440 | −13 | −18 | 134 | −118 | −474 | −623 | −55 | −495 | 166 | 589 | −311 | 6 | −260 | −174 |
| Tax | −0 | 106 | −321 | 123 | 8 | −6 | 42 | −29 | −88 | −120 | 7 | 445 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | 0 | 266 | −831 | 317 | −21 | −12 | 92 | −89 | −386 | −503 | −62 | −939 | 166 | 589 | −311 | 6 | −260 | −174 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | 4 111 | 3 549 | 3 788 | 3 369 | 3 195 | 3 704 | 3 124 | 2 567 | 2 092 | 2 206 | 1 351 | 1 500 | 1 603 | 1 133 | 1 178 | 935 | 655 |
| Equity | — | 1 626 | 795 | 1 112 | 1 091 | 1 079 | 1 172 | 1 004 | 618 | 115 | 53 | −887 | −721 | −131 | −442 | −436 | −696 | −871 |
| Long-term debt | 0 | 204 | 0 | 0 | 0 | 175 | 20 | 0 | 379 | 297 | 215 | 372 | 290 | 240 | 102 | 302 | 302 | 452 |
| Short-term debt | 0 | 2 281 | 2 312 | 2 334 | 1 948 | 1 941 | 2 513 | 2 120 | 1 569 | 1 680 | 1 939 | 1 866 | 1 931 | 1 495 | 1 474 | 1 312 | 1 330 | 1 074 |
| Total debt | 0 | 2 485 | 2 754 | 2 676 | 2 278 | 2 116 | 2 533 | 2 120 | 1 949 | 1 977 | 2 154 | 2 238 | 2 220 | 1 734 | 1 576 | 1 614 | 1 632 | 1 525 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KK Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
KK Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Stracon As | Company | 36.0% | 36.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Kristin Kjeilen | Chief Executive Officer | 0 companies |
| Kristin Kjeilen-Wischmann | Chief Executive Officer | 0 companies |
| Martin Eide | Board of Directors | 0 companies |
| Magnar Eide | Chairman | 0 companies |