| Revenue | NOK 21,1M | -12% |
| EBITDA | NOK -884K | -317% |
| Net profit | NOK -3,8M | -1126% |
| Total assets | NOK 15,9M | +0% |
| Equity | NOK -566K | -117% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 11 323 | 17 301 | 12 806 | 14 314 | 20 918 | 13 398 | 15 976 | 15 422 | 19 007 | 23 875 | 32 822 | 28 525 | 24 061 | 21 079 |
| Staff expenses | −3 045 | −3 683 | −3 424 | −3 426 | −4 504 | −4 907 | −3 898 | −4 421 | −3 945 | −6 197 | −7 567 | −8 483 | −6 725 | −5 629 |
| EBITDA | 1 221 | 2 555 | 468 | 1 505 | 2 043 | −32 | 477 | 1 022 | 1 190 | 2 353 | −3 033 | −3 854 | 407 | −884 |
| Depreciation & amort. | −299 | −374 | −276 | −271 | −226 | −194 | −158 | −155 | −157 | −210 | −198 | −207 | −143 | −138 |
| EBIT | 921 | 2 181 | 192 | 1 235 | 1 817 | −226 | 320 | 866 | 1 034 | 2 143 | −3 230 | −4 062 | 264 | −1 023 |
| Net financials | −124 | −76 | 155 | −169 | −92 | −34 | −164 | −223 | −326 | −267 | −549 | −709 | −664 | −1 052 |
| Profit before tax | 797 | 2 104 | 346 | 1 066 | 1 725 | −260 | 156 | 643 | 707 | 1 876 | −3 779 | −4 771 | −399 | −2 075 |
| Tax | 223 | 592 | 100 | 300 | 484 | −66 | 42 | 178 | 180 | 457 | −840 | −1 048 | −88 | 1 745 |
| Net profit | 574 | 1 512 | 246 | 766 | 1 241 | −193 | 113 | 465 | 528 | 1 419 | −2 939 | −3 723 | −312 | −3 819 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6 641 | 6 227 | 5 671 | 7 349 | 9 281 | 6 554 | 6 684 | 7 549 | 12 041 | 13 782 | 20 526 | 21 355 | 15 799 | 15 872 |
| Equity | 1 767 | 2 992 | 3 238 | 4 004 | 4 659 | 4 466 | 4 579 | 5 044 | 5 572 | 3 000 | 3 061 | 3 565 | 3 253 | −566 |
| Long-term debt | 995 | 338 | 846 | 523 | 180 | 0 | 0 | 0 | 0 | 293 | 6 252 | 2 354 | 5 986 | 6 059 |
| Short-term debt | 3 879 | 2 897 | 1 587 | 2 822 | 4 442 | 2 088 | 2 105 | 2 505 | 6 469 | 10 489 | 11 213 | 15 436 | 6 559 | 10 379 |
| Total debt | 4 874 | 3 235 | 2 432 | 3 345 | 4 622 | 2 088 | 2 105 | 2 505 | 6 469 | 10 782 | 17 465 | 17 790 | 12 546 | 16 438 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KA Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
KO Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Kopland Holding As | Company | 50.4% | 50.4% | 2022 |
Invest42 As | Company | 49.6% | 49.6% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Kjartan Albrigtsen | Chief Executive Officer | 0 companies |
| Knut Ole Kopland | Chief Executive Officer | 0 companies |
| Trond-Erik Birkeland | Board of Directors | 0 companies |
| Odd Arne Steffensen | Board of Directors | 0 companies |
| John Thoresen | Board of Directors | 0 companies |