| Revenue | NOK 48M | +17% |
| EBITDA | NOK -1,1M | +64% |
| Net profit | NOK -1,2M | +59% |
| Total assets | NOK 20M | -12% |
| Equity | NOK 3,1M | +7% |
| Employees | 38 | — |
| Item | 2009 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 16 155 | 42 791 | 43 001 | 45 510 | 52 126 | 53 405 | 47 056 | 47 073 | 47 678 | 41 232 | 41 169 | 48 020 |
| Staff expenses | −3 653 | −6 943 | −7 187 | −8 547 | −10 625 | −11 649 | −9 136 | −8 047 | −7 842 | −8 081 | −8 415 | −9 191 |
| EBITDA | −2 054 | 2 282 | 1 948 | 1 304 | −236 | −3 003 | −1 793 | 647 | 508 | −1 827 | −3 183 | −1 132 |
| Depreciation & amort. | −316 | −436 | −421 | −436 | −398 | −323 | −160 | −157 | −160 | −154 | −77 | −114 |
| EBIT | −2 371 | 1 846 | 1 527 | 868 | −634 | −3 326 | −1 952 | 490 | 348 | −1 981 | −3 260 | −1 246 |
| Net financials | 13 | −120 | −102 | −134 | −102 | −292 | −383 | −182 | −160 | −513 | −580 | −342 |
| Profit before tax | −2 357 | 1 725 | 1 425 | 734 | −736 | −3 618 | −2 336 | 308 | 188 | −2 494 | −3 840 | −1 588 |
| Tax | −660 | 466 | 456 | 218 | −142 | −794 | −513 | 69 | 43 | −548 | −845 | −349 |
| Net profit | −1 698 | 1 259 | 969 | 516 | −595 | −2 824 | −1 823 | 239 | 146 | −1 945 | −2 995 | −1 239 |
| Item | 2009 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12 351 | 15 620 | 15 491 | 18 584 | 22 754 | 25 451 | 20 374 | 19 338 | 21 265 | 22 319 | 22 767 | 20 047 |
| Equity | 202 | 556 | 717 | 685 | 902 | 627 | 1 636 | 1 816 | 2 222 | 2 611 | 2 905 | 3 116 |
| Long-term debt | 8 624 | 6 384 | 7 796 | 7 606 | 10 546 | 16 522 | 9 726 | 8 272 | 9 513 | 11 436 | 9 016 | 5 124 |
| Short-term debt | 3 526 | 8 679 | 6 977 | 10 293 | 11 306 | 8 302 | 9 011 | 9 250 | 9 530 | 8 272 | 10 846 | 11 807 |
| Total debt | 12 149 | 15 063 | 14 773 | 17 899 | 21 852 | 24 824 | 18 738 | 17 522 | 19 043 | 19 708 | 19 862 | 16 930 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KS Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
A/S Sørensen Og Balchen | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Kåre Sivesindtajet | Chief Executive Officer | 0 companies |
| Andreas Hamdahl | Board of Directors | 0 companies |
| Morten Birkeland | Chairman | 0 companies |