| Revenue | NOK 10,5M | -12% |
| EBITDA | NOK -625K | -26% |
| Net profit | NOK -453K | -37% |
| Total assets | NOK 8,4M | +6% |
| Equity | NOK 771K | +1% |
| Employees | 8 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 32 325 | 42 496 | 47 201 | 43 827 | 41 575 | 34 446 | 25 276 | 22 984 | 23 833 | 19 635 | 19 125 | 18 366 | 14 480 | 12 821 | 14 898 | 11 977 | 10 527 |
| Staff expenses | −7 906 | −10 486 | −11 188 | −12 487 | −11 157 | −8 695 | −5 783 | −6 017 | −6 136 | −4 549 | −5 395 | −5 501 | −3 850 | −3 644 | −3 566 | −3 637 | −3 594 |
| EBITDA | 381 | −842 | 271 | −2 695 | −2 541 | 436 | 2 923 | 2 333 | 1 586 | 1 579 | 1 598 | 564 | −167 | −562 | 433 | −496 | −625 |
| Depreciation & amort. | −54 | −60 | −78 | −149 | −146 | −142 | −128 | −112 | −78 | −41 | −37 | −34 | −35 | −40 | −4 | −4 | −4 |
| EBIT | 327 | −903 | 194 | −2 845 | −2 687 | 294 | 2 796 | 2 221 | 1 509 | 1 538 | 1 561 | 530 | −202 | −602 | 429 | −500 | −629 |
| Net financials | 5 | −74 | −49 | −33 | 91 | 70 | 43 | 1 | −47 | −10 | −9 | −15 | −59 | −97 | −25 | 78 | 48 |
| Profit before tax | 332 | −977 | 144 | −2 877 | −2 596 | 363 | 2 838 | 2 221 | 1 462 | 1 528 | 1 552 | 515 | −261 | −700 | 404 | −422 | −581 |
| Tax | −36 | −273 | 41 | −805 | −726 | 102 | 766 | 603 | 366 | 365 | 358 | 113 | −57 | −154 | 89 | −93 | −128 |
| Net profit | 369 | −704 | 103 | −2 072 | −1 869 | 261 | 2 072 | 1 618 | 1 095 | 1 162 | 1 194 | 402 | −203 | −546 | 315 | −329 | −453 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13 208 | 18 704 | 10 439 | 12 705 | 12 940 | 8 657 | 10 717 | 9 627 | 6 239 | 8 404 | 6 097 | 5 930 | 8 720 | 8 735 | 5 092 | 7 894 | 8 391 |
| Equity | 1 406 | 3 017 | 4 380 | 4 383 | 4 106 | 4 367 | 4 106 | 1 926 | 1 247 | 1 260 | 1 254 | 1 656 | 1 653 | 1 310 | 755 | 762 | 771 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 20 | 0 | 0 | 0 | 0 | 0 | 3 300 | 3 300 | 0 | 0 | 0 |
| Short-term debt | 11 802 | 15 687 | 6 047 | 8 308 | 8 834 | 4 290 | 6 591 | 7 701 | 4 991 | 7 144 | 4 842 | 4 274 | 3 767 | 4 125 | 4 336 | 7 132 | 7 620 |
| Total debt | 11 802 | 15 687 | 6 059 | 8 322 | 8 834 | 4 290 | 6 611 | 7 701 | 4 991 | 7 144 | 4 842 | 4 274 | 7 067 | 7 425 | 4 336 | 7 132 | 7 620 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KS Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2003 | — | — | |
| Chairman | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Smiths Holding As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Kenneth Smith | Chief Executive Officer | 0 companies |
| Tommy Smith | Board of Directors | 0 companies |
| Knut Thurmann Smith | Chairman | 0 companies |