| Revenue | NOK 26,5M | -6% |
| EBITDA | NOK -966K | -131% |
| Net profit | NOK -1,5M | -177% |
| Total assets | NOK 9,7M | +34% |
| Equity | NOK 2,8M | +1% |
| Employees | 29 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 435 | 409 | 0 | 0 | 1 918 | 1 348 | 2 659 | 1 682 | 1 072 | 1 862 | 2 160 | 1 505 | 1 335 | 13 836 | 32 798 | 28 122 | 26 502 |
| Staff expenses | −0 | −37 | −0 | −0 | −0 | −0 | −0 | −1 454 | −937 | −602 | −339 | −0 | −0 | −0 | −6 077 | −16 037 | −14 337 | −15 385 |
| EBITDA | 0 | −29 | 38 | 0 | 0 | 690 | 214 | 54 | −325 | −366 | −38 | 436 | 212 | 332 | 1 148 | 3 871 | 3 082 | −966 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −6 | −32 | −36 | −20 | −20 | −20 | −91 | −280 | −459 | −488 | −507 |
| EBIT | 0 | −29 | 38 | 0 | 0 | 690 | 214 | 48 | −357 | −402 | −58 | 416 | 192 | 242 | 868 | 3 411 | 2 594 | −1 473 |
| Net financials | 0 | −0 | −1 | 0 | 0 | −1 | −1 | −1 | −1 | −2 | −11 | −16 | −8 | −9 | −115 | −116 | −87 | 1 |
| Profit before tax | 0 | −29 | 37 | 0 | 0 | 689 | 213 | 47 | −358 | −404 | −69 | 400 | 185 | 233 | 754 | 3 295 | 2 507 | −1 472 |
| Tax | −0 | −8 | 10 | −0 | −0 | 207 | 60 | 13 | −97 | −97 | −17 | 92 | 41 | 51 | 166 | 728 | 585 | −0 |
| Net profit | 0 | −21 | 27 | 0 | 0 | 482 | 154 | 34 | −261 | −307 | −53 | 308 | 143 | 182 | 588 | 2 567 | 1 923 | −1 472 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | 342 | 309 | — | — | 1 183 | 907 | 1 227 | 1 061 | 700 | 1 473 | 1 567 | 1 530 | 1 862 | 6 154 | 8 521 | 7 186 | 9 652 |
| Equity | — | 245 | 272 | — | — | 639 | 793 | 828 | 837 | 531 | 823 | 1 131 | 1 237 | 1 419 | 772 | 839 | 2 762 | 2 790 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 4 | 0 | 367 | 233 | 100 | 309 | 2 235 | 569 | 253 | 879 |
| Short-term debt | 0 | 97 | 37 | 0 | 0 | 544 | 114 | 389 | 211 | 159 | 273 | 193 | 183 | 134 | 3 147 | 7 112 | 4 171 | 5 984 |
| Total debt | 0 | 97 | 37 | 0 | 0 | 544 | 114 | 390 | 214 | 159 | 640 | 427 | 283 | 443 | 5 382 | 7 682 | 4 424 | 6 863 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KK Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
AT Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Johnsen Invest As | Company | 70.0% | 70.0% | 2023 |
Halvorsen Holding As | Company | 20.0% | 20.0% | 2023 |
Damala Holding As | Company | 10.0% | 10.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Karsten Kristoffer Ekeberg | Chief Executive Officer | 0 companies |
| Arne Tjeran Haugen | Chief Executive Officer | 0 companies |
| Terje Pettersen | Board of Directors | 0 companies |
| Espen Zubi | Board of Directors | 0 companies |
| Rolf Børre Halvorsen | Board of Directors | 0 companies |
| Lise-May Bowitz Halvorsen | Board of Directors | 0 companies |
| Lasse Isaksen | Chairman | 0 companies |
| Jean Ronny Johnsen | Board of Directors | 0 companies |