| Revenue | NOK 32,9M | -12% |
| EBITDA | NOK -2,4M | -282% |
| Net profit | NOK -3,7M | -7718% |
| Total assets | NOK 11,7M | -11% |
| Equity | NOK 2,4M | -61% |
| Employees | 16 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2 568 | 4 158 | 5 887 | 5 479 | 10 223 | 10 300 | 14 044 | 11 816 | 9 718 | 10 572 | 13 730 | 21 291 | 12 352 | 18 590 | 37 473 | 32 923 |
| Staff expenses | −623 | −1 118 | −1 269 | −1 286 | −1 710 | −2 327 | −3 027 | −3 125 | −3 396 | −2 984 | −3 977 | −6 839 | −2 188 | −5 055 | −13 991 | −14 657 |
| EBITDA | 673 | 716 | 1 359 | 444 | 1 243 | 907 | 791 | 811 | −113 | 1 331 | 1 600 | 2 068 | 4 046 | 2 828 | 1 320 | −2 398 |
| Depreciation & amort. | −637 | −786 | −830 | −348 | −580 | −865 | −1 166 | −1 130 | 365 | −884 | −895 | −1 390 | −1 279 | −906 | −1 128 | −1 045 |
| EBIT | 35 | −70 | 530 | 96 | 662 | 43 | −375 | −319 | 252 | 447 | 705 | 678 | 2 767 | 1 922 | 192 | −3 443 |
| Net financials | −90 | −95 | −81 | −62 | −70 | −177 | −233 | −206 | −203 | −181 | −147 | −157 | −162 | −172 | −143 | −266 |
| Profit before tax | −54 | −165 | 449 | 34 | 592 | −134 | −608 | −525 | 49 | 266 | 558 | 521 | 2 605 | 1 751 | 48 | −3 708 |
| Tax | −15 | −46 | 126 | 10 | 166 | −27 | −158 | −104 | 35 | 79 | 135 | 110 | 673 | 385 | −0 | −14 |
| Net profit | −39 | −119 | 323 | 24 | 426 | −107 | −450 | −421 | 14 | 188 | 423 | 411 | 1 932 | 1 365 | 48 | −3 694 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2 647 | 2 115 | 2 333 | 2 617 | 3 831 | 4 722 | 4 764 | 4 544 | 4 406 | 3 867 | 5 010 | 7 511 | 10 508 | 13 899 | 13 109 | 11 675 |
| Equity | 240 | 120 | 444 | 467 | 893 | 786 | 337 | 316 | 330 | 518 | 941 | 2 727 | 4 659 | 6 024 | 6 073 | 2 378 |
| Long-term debt | 1 321 | 0 | 0 | 0 | 1 127 | 1 104 | 980 | 858 | 1 139 | 826 | 1 408 | 1 851 | 3 612 | 3 215 | 1 813 | 3 953 |
| Short-term debt | 1 087 | 660 | 888 | 1 239 | 1 810 | 2 832 | 3 447 | 3 371 | 2 936 | 2 523 | 2 661 | 2 933 | 2 237 | 4 660 | 5 223 | 5 344 |
| Total debt | 2 407 | 1 994 | 1 890 | 2 150 | 2 938 | 3 936 | 4 428 | 4 229 | 4 075 | 3 349 | 4 069 | 4 784 | 5 849 | 7 875 | 7 036 | 9 297 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KA Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
SR Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Kim André Solhaugen Edstrøm | Chief Executive Officer | 0 companies |
| Snorre Rønning | Chief Executive Officer | 0 companies |
| Bente Sinnes Edstrøm | Board of Directors | 0 companies |
| Trygve Rebnord Torsrud | Chairman | 0 companies |
| Runar Holen | Board of Directors | 0 companies |