| Revenue | NOK 3,9M | -17% |
| EBITDA | NOK 260K | +136% |
| Net profit | NOK 842K | +192% |
| Total assets | NOK 2,7M | +32% |
| Equity | NOK 101K | +102% |
| Employees | 5 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5 866 | 8 444 | 7 880 | 8 540 | 9 051 | 9 268 | 8 581 | 9 565 | 11 297 | 11 977 | 9 987 | 14 854 | 10 992 | 9 635 | 7 047 | 4 681 | 3 900 |
| Staff expenses | −2 723 | −3 247 | −3 021 | −3 387 | −4 009 | −3 858 | −3 823 | −3 933 | −4 517 | −5 282 | −2 273 | −6 234 | −5 341 | −5 061 | −4 149 | −1 954 | −1 650 |
| EBITDA | −132 | 550 | 207 | 456 | −46 | 674 | 559 | 477 | 791 | 569 | 1 344 | 713 | −2 499 | −795 | −1 129 | 110 | 260 |
| Depreciation & amort. | −160 | −100 | −107 | −209 | −414 | −476 | −585 | −546 | −522 | −402 | −875 | −1 439 | −1 045 | −951 | −842 | −764 | −656 |
| EBIT | −292 | 450 | 100 | 248 | −460 | 198 | −26 | −68 | 269 | 167 | 470 | −726 | −3 544 | −1 746 | −1 971 | −654 | −396 |
| Net financials | −49 | −30 | 2 051 | −29 | −67 | 7 | 10 | 7 097 | −22 | 2 576 | −2 | −141 | −366 | 15 | −225 | −262 | −294 |
| Profit before tax | −342 | 420 | 2 151 | 219 | −527 | 205 | −16 | 7 029 | 247 | 2 743 | 468 | −867 | −3 911 | −1 731 | −2 196 | −916 | −690 |
| Tax | −134 | 119 | 71 | 72 | −155 | −85 | −145 | −73 | 79 | 63 | 108 | 141 | −980 | −381 | 1 361 | −0 | −1 532 |
| Net profit | −208 | 301 | 2 080 | 147 | −372 | 290 | 128 | 7 101 | 168 | 2 680 | 360 | −1 008 | −2 931 | −1 350 | −3 557 | −916 | 842 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2 083 | 2 909 | 4 307 | 4 852 | 4 855 | 5 281 | 5 238 | 10 075 | 5 759 | 5 835 | 6 595 | 8 304 | 6 131 | 6 591 | 2 947 | 2 030 | 2 676 |
| Equity | −13 | 288 | 431 | 578 | 206 | 496 | 624 | 3 725 | 593 | 712 | 1 071 | 63 | 496 | −855 | −4 412 | −5 327 | 101 |
| Long-term debt | 0 | 0 | 4 | 14 | 0 | 1 854 | 1 784 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2 096 | 2 621 | 3 872 | 4 260 | 4 649 | 2 931 | 2 830 | 6 350 | 5 165 | 5 123 | 5 524 | 8 240 | 5 636 | 7 446 | 7 358 | 7 357 | 2 574 |
| Total debt | 2 096 | 2 621 | 3 876 | 4 274 | 4 649 | 4 786 | 4 614 | 6 350 | 5 165 | 5 123 | 5 524 | 8 240 | 5 636 | 7 446 | 7 358 | 7 357 | 2 574 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FK Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
RF Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Chairman | 2022 | — | — | |
| Chairman | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Kollstad As | Company | 50.0% | 50.0% | 2022 |
Fundamentum As | Company | 50.0% | 50.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Finn Kollstad | Chief Executive Officer | 0 companies |
| Raymond Fosse | Chief Executive Officer | 0 companies |
| Endre Tollefsrud | Board of Directors | 0 companies |
| Trond Bjorvand | Chairman | 0 companies |
| Ståle Myhre | Chairman | 0 companies |