| Revenue | NOK 48,4M | +123% |
| EBITDA | NOK 2,5M | +145% |
| Net profit | NOK 1,8M | +102% |
| Total assets | NOK 16,7M | +2% |
| Equity | NOK 6,2M | +27% |
| Employees | 11 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 0 | 0 | 70 928 | 117 870 | 58 910 | 95 326 | 92 957 | 31 993 | 19 630 | 11 738 | 20 773 | 29 102 | 28 119 | 39 332 | 21 752 | 48 441 |
| Staff expenses | −0 | −0 | −0 | −0 | −21 932 | −19 341 | −19 803 | −21 452 | −23 333 | −20 283 | −16 471 | −14 234 | −13 734 | −6 909 | −6 759 | −7 095 | −6 714 | −8 143 |
| EBITDA | 0 | 0 | 0 | 0 | −26 832 | −67 144 | 1 468 | 4 372 | 8 767 | −7 396 | −15 405 | −15 339 | −12 807 | 1 727 | 672 | 2 089 | 1 022 | 2 504 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −4 430 | −1 483 | −1 171 | −1 112 | −1 210 | −179 | −179 | −92 | −0 | −29 | −81 | −111 | −116 | −87 |
| EBIT | 0 | 0 | 0 | 0 | −31 261 | −68 626 | 297 | 3 260 | 7 558 | −7 575 | −15 584 | −15 430 | −12 807 | 1 699 | 591 | 1 977 | 907 | 2 417 |
| Net financials | 0 | 0 | 0 | 0 | −2 404 | −3 908 | 1 717 | 2 633 | −1 062 | −487 | 934 | −210 | −263 | −93 | −277 | −1 943 | 251 | −74 |
| Profit before tax | 0 | 0 | 0 | 0 | −33 666 | −72 535 | 2 014 | 5 893 | 6 496 | −8 062 | −14 650 | −15 641 | −13 069 | 1 606 | 314 | 35 | 1 157 | 2 342 |
| Tax | −0 | −0 | −0 | −0 | −21 077 | −1 456 | −0 | −0 | −0 | −0 | −0 | −0 | −18 744 | 353 | 69 | 8 | 255 | 515 |
| Net profit | 0 | 0 | 0 | 0 | −12 589 | −71 079 | 2 014 | 5 893 | 6 496 | −8 062 | −14 650 | −15 641 | 5 675 | 1 253 | 245 | 27 | 903 | 1 827 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | — | — | — | 143 185 | 167 029 | 58 051 | 65 938 | 60 722 | 40 906 | 27 331 | 10 067 | 90 652 | 11 372 | 12 666 | 13 904 | 16 449 | 16 714 |
| Equity | — | — | — | — | 47 810 | −5 303 | 29 910 | 35 804 | 42 300 | 34 238 | 10 704 | 4 464 | 2 939 | 4 192 | 4 437 | 4 464 | 4 866 | 6 194 |
| Long-term debt | 0 | 0 | 0 | 0 | −164 | 146 849 | 0 | 1 353 | 1 072 | 1 011 | 9 635 | 194 | 0 | 0 | 0 | 0 | 0 | 424 |
| Short-term debt | 0 | 0 | 0 | 0 | 43 730 | 25 411 | 28 111 | 28 782 | 17 350 | 5 658 | 6 992 | 5 410 | 87 713 | 7 180 | 8 230 | 9 440 | 11 582 | 10 096 |
| Total debt | 0 | 0 | 0 | 0 | 95 211 | 172 259 | 28 111 | 30 135 | 18 422 | 6 669 | 16 627 | 5 604 | 87 713 | 7 180 | 8 230 | 9 440 | 11 582 | 10 521 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KI Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
TC Chief Executive Officer | Chief Executive Officer | 2026 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Ficate As | Company | 60.3% | 60.3% | 2023 |
Ikm Gruppen As | Company | 29.9% | 29.9% | 2023 |
| Individual | 4.9% | 4.9% | 2023 | |
| Individual | 4.9% | 4.9% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Knut Inge Godal | Chief Executive Officer | 0 companies |
| Tom Cantero | Chief Executive Officer | 0 companies |
| Knut Geirmund Stormyr | Board of Directors | 0 companies |
| Geir Høiland | Board of Directors | 0 companies |
| Ståle Simonsen | Board of Directors | 0 companies |
| Terje Egeland | Chairman | 0 companies |
| Marianne Lohne | Board of Directors | 0 companies |