| Revenue | NOK 8,8M | +1% |
| EBITDA | NOK 3,3M | +9% |
| Net profit | NOK 2,8M | +16% |
| Total assets | NOK 15,4M | +4% |
| Equity | NOK 2,7M | -3% |
| Employees | 5 | — |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3 864 | 3 804 | 4 174 | 4 687 | 3 609 | 4 775 | 4 524 | 5 404 | 5 854 | 6 834 | 7 324 | 8 230 | 8 702 | 8 802 |
| Staff expenses | −2 011 | −2 587 | −2 442 | −2 810 | −2 689 | −2 791 | −2 532 | −2 520 | −2 723 | −2 678 | −3 285 | −4 547 | −4 503 | −4 212 |
| EBITDA | 732 | −198 | 529 | 1 187 | 84 | 968 | 1 004 | 1 280 | 1 718 | 2 669 | 2 570 | 2 230 | 3 058 | 3 345 |
| Depreciation & amort. | −37 | −36 | −22 | −0 | −2 | −5 | −7 | −7 | −16 | −37 | −38 | −38 | −30 | −25 |
| EBIT | 695 | −234 | 507 | 1 187 | 82 | 963 | 997 | 1 272 | 1 702 | 2 632 | 2 532 | 2 192 | 3 028 | 3 320 |
| Net financials | 32 | 51 | 33 | 85 | 24 | −0 | −1 | −2 | −7 | −30 | −25 | 1 | 3 | 237 |
| Profit before tax | 727 | −182 | 539 | 1 272 | 105 | 963 | 996 | 1 270 | 1 695 | 2 602 | 2 507 | 2 192 | 3 031 | 3 557 |
| Tax | 204 | −156 | −33 | 199 | −74 | 172 | 173 | 210 | 309 | 542 | 543 | 256 | 666 | 805 |
| Net profit | 524 | −26 | 573 | 1 073 | 179 | 791 | 823 | 1 060 | 1 386 | 2 061 | 1 964 | 1 937 | 2 365 | 2 752 |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4 481 | 4 612 | 5 173 | 3 965 | 3 702 | 4 266 | 6 852 | 7 640 | 8 874 | 10 174 | 10 966 | 12 998 | 14 875 | 15 416 |
| Equity | 2 175 | 2 149 | 795 | 1 693 | 1 191 | 1 982 | 3 605 | 2 876 | 2 262 | 2 437 | 4 536 | 3 809 | 2 812 | 2 730 |
| Long-term debt | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2 302 | 2 463 | 4 378 | 2 273 | 2 512 | 2 284 | 3 247 | 4 764 | 6 611 | 7 737 | 6 430 | 9 190 | 12 063 | 12 686 |
| Total debt | 2 306 | 2 463 | 4 378 | 2 273 | 2 512 | 2 284 | 3 247 | 4 764 | 6 612 | 7 737 | 6 430 | 9 190 | 12 063 | 12 686 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TM Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2023 | — | — | |
| Chairman | 2017 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Kernel As | Company | 93.2% | 93.2% | 2024 |
Diagraphit As | Company | 6.8% | 6.8% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Tone Margrethe Speilberg Birkenes | Chief Executive Officer | 0 companies |
| Kristin Kopland | Board of Directors | 0 companies |
| Glenn Haugeberg | Board of Directors | 0 companies |
| Geir Arnstein Haugeberg | Chairman | 0 companies |
| Reidar Henrik Berge | Board of Directors | 0 companies |
| Thomas Smedsrud | Chairman | 0 companies |
| Omar Sadiq | Chairman | 0 companies |
| Kolbjørn Haarr | Chairman | 0 companies |