| Revenue | NOK 97,6M | +1% |
| EBITDA | NOK 3,3M | -41% |
| Net profit | NOK 1,9M | -51% |
| Total assets | NOK 27,1M | +15% |
| Equity | NOK 10,1M | +0% |
| Employees | 15 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 39 117 | 34 415 | 38 602 | 46 336 | 47 689 | 44 485 | 53 630 | 58 721 | 60 842 | 68 127 | 65 390 | 62 562 | 62 921 | 95 010 | 90 207 | 97 021 | 97 553 |
| Staff expenses | −4 204 | −4 320 | −4 295 | −4 859 | −5 465 | −5 304 | −5 171 | −5 703 | −6 712 | −6 699 | −7 561 | −8 265 | −7 659 | −8 279 | −8 873 | −9 636 | −10 458 |
| EBITDA | 982 | 503 | 920 | 1 321 | 1 008 | 1 106 | 1 809 | 1 834 | 2 473 | 2 976 | 3 268 | 2 753 | 1 978 | 5 529 | 4 437 | 5 694 | 3 332 |
| Depreciation & amort. | −222 | −254 | −234 | −251 | −274 | −192 | −117 | −281 | −423 | −458 | −466 | −490 | −506 | −501 | −510 | −532 | −555 |
| EBIT | 760 | 249 | 685 | 1 070 | 734 | 914 | 1 692 | 1 552 | 2 050 | 2 518 | 2 801 | 2 263 | 1 472 | 5 028 | 3 926 | 5 161 | 2 777 |
| Net financials | −535 | −320 | −228 | −298 | −292 | −290 | −283 | −244 | −276 | −317 | −266 | −268 | −271 | −175 | −143 | −227 | −341 |
| Profit before tax | 224 | −70 | 458 | 772 | 442 | 624 | 1 409 | 1 309 | 1 774 | 2 201 | 2 535 | 1 995 | 1 201 | 4 853 | 3 784 | 4 934 | 2 436 |
| Tax | 63 | −18 | 128 | 217 | 124 | 179 | 381 | 352 | 442 | 527 | 582 | 439 | 264 | 1 068 | 833 | 1 086 | 538 |
| Net profit | 161 | −53 | 330 | 555 | 317 | 445 | 1 028 | 957 | 1 332 | 1 674 | 1 953 | 1 556 | 937 | 3 785 | 2 951 | 3 848 | 1 898 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13 610 | 9 084 | 10 665 | 12 491 | 10 385 | 10 902 | 10 912 | 14 138 | 17 547 | 16 646 | 20 350 | 18 561 | 18 617 | 21 015 | 27 729 | 23 613 | 27 149 |
| Equity | 2 296 | 2 244 | 2 319 | 2 621 | 2 684 | 3 002 | 3 839 | 4 542 | 5 746 | 6 747 | 7 748 | 8 758 | 8 759 | 10 068 | 10 097 | 10 135 | 10 133 |
| Long-term debt | 2 921 | 1 333 | 1 561 | 1 369 | 421 | 963 | 62 | 1 981 | 2 954 | 3 469 | 3 708 | 3 637 | 3 277 | 3 711 | 2 685 | 1 825 | 4 896 |
| Short-term debt | 8 392 | 5 508 | 6 785 | 8 501 | 7 280 | 6 937 | 7 011 | 7 615 | 8 846 | 6 430 | 8 893 | 6 165 | 6 581 | 7 236 | 14 946 | 11 654 | 12 120 |
| Total debt | 11 314 | 6 841 | 8 346 | 9 870 | 7 701 | 7 900 | 7 073 | 9 596 | 11 800 | 9 898 | 12 602 | 9 803 | 9 859 | 10 948 | 17 632 | 13 478 | 17 015 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KH Chief Executive Officer | Chief Executive Officer | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Smiebakken As | Company | 23.6% | 23.6% | 2024 |
| Individual | 19.8% | 19.8% | 2024 | |
| Individual | 16.9% | 16.9% | 2024 | |
| Individual | 16.9% | 16.9% | 2024 | |
| Individual | 13.2% | 13.2% | 2024 | |
| Individual | 7.9% | 7.9% | 2024 | |
| Individual | 1.6% | 1.6% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Kjell Helge Krumsvik | Chief Executive Officer | 0 companies |
| Finn Jentoft | Chairman | 0 companies |