| Revenue | NOK 36M | +75% |
| EBITDA | NOK 2,2M | +114% |
| Net profit | NOK -18,4M | +37% |
| Total assets | NOK 64,3M | -8% |
| Equity | NOK -25,7M | -250% |
| Employees | 27 | — |
| Item | 2008 | 2009 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7 022 | 8 167 | 11 336 | 0 | 0 | 19 940 | 11 989 | 10 544 | 13 181 | 22 723 | 35 320 | 17 101 | 25 262 | 19 739 | 20 556 | 36 021 |
| Staff expenses | −4 028 | −3 359 | −3 447 | −0 | −0 | −4 378 | −5 059 | −5 774 | −5 431 | −3 567 | −5 594 | −8 419 | −6 372 | −15 174 | −17 032 | −18 661 |
| EBITDA | −5 878 | −4 588 | 2 490 | 0 | 0 | 12 678 | 3 141 | 29 | 4 560 | 15 315 | 16 904 | 2 238 | 13 506 | −4 429 | −15 210 | 2 174 |
| Depreciation & amort. | −1 008 | −979 | −1 116 | −0 | −0 | −1 739 | −2 778 | −4 491 | −4 308 | −4 112 | −5 972 | −3 110 | −3 901 | −6 896 | −11 763 | −13 562 |
| EBIT | −6 886 | −5 567 | 1 374 | 0 | 0 | 10 939 | 364 | −4 462 | 252 | 11 203 | 10 933 | −872 | 9 605 | −11 325 | −26 973 | −11 388 |
| Net financials | −239 | −1 133 | −354 | 0 | 0 | −52 | −337 | −531 | −118 | −210 | −501 | 1 153 | −1 043 | −1 250 | −2 243 | −6 988 |
| Profit before tax | −7 126 | −6 700 | 1 020 | 0 | 0 | 10 886 | 27 | −4 993 | 134 | 10 993 | 10 431 | 281 | 8 562 | −12 575 | −29 216 | −18 376 |
| Tax | −1 919 | −1 778 | 308 | −0 | −0 | 2 069 | −266 | −1 390 | −158 | 2 551 | 1 623 | 75 | 2 493 | 10 | −0 | −0 |
| Net profit | −5 207 | −4 922 | 712 | 0 | 0 | 8 817 | 292 | −3 603 | 292 | 8 442 | 8 808 | 206 | 6 068 | −12 585 | −29 216 | −18 376 |
| Item | 2008 | 2009 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11 616 | 13 694 | 18 274 | — | — | 32 267 | 30 054 | 23 844 | 24 101 | 31 771 | 48 597 | 42 216 | 83 972 | 71 899 | 69 915 | 64 270 |
| Equity | 1 878 | 5 056 | 53 | — | — | 16 562 | 17 680 | 14 077 | 14 002 | 19 372 | 28 181 | 28 387 | 34 455 | 21 870 | −7 346 | −25 722 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 10 268 | 8 625 | 6 982 | 5 339 | 3 696 | 6 043 | 87 | 33 417 | 37 438 | 64 666 | 78 446 |
| Short-term debt | 9 738 | 8 639 | 9 221 | 0 | 0 | 5 437 | 3 750 | 2 785 | 4 760 | 6 170 | 11 275 | 9 844 | 16 100 | 12 591 | 12 595 | 11 546 |
| Total debt | 9 738 | 8 639 | 18 221 | 0 | 0 | 15 705 | 12 375 | 9 767 | 10 099 | 9 867 | 17 318 | 9 931 | 49 517 | 50 029 | 77 262 | 89 992 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
BH Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AR | Chairman | 2020 | — | — |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2023 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Tingsted As | Company | 100.0% | 100.0% | 2024 |
Kernel As | Company | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Stig Magnus Birkeland Knutsen | Chief Executive Officer | 0 companies |
| Børge Hansen | Chief Executive Officer | 0 companies |
| Arve Ree | Chairman | 0 companies |
| Per Bjørn Pelle Sneen | Board of Directors | 0 companies |
| Fredrik Rytter Skuland | Board of Directors | 0 companies |
| Andreas Mørk | Board of Directors | 0 companies |
| Thomas Smedsrud | Chairman | 0 companies |
| Kolbjørn Haarr | Chairman | 0 companies |