| Revenue | NOK 7,1M | +7% |
| EBITDA | NOK 327K | +163% |
| Net profit | NOK 115K | +605% |
| Total assets | NOK 1,6M | -1% |
| Equity | NOK 197K | -44% |
| Employees | 10 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 6 074 | 5 206 | 5 092 | 5 155 | 5 351 | 5 351 | 5 336 | 5 486 | 5 537 | 5 647 | 5 666 | 5 853 | 5 404 | 6 062 | 6 115 | 6 620 | 7 110 |
| Staff expenses | −0 | −1 992 | −1 796 | −1 918 | −1 917 | −2 115 | −2 405 | −2 218 | −2 112 | −2 044 | −2 036 | −2 355 | −2 573 | −2 066 | −2 159 | −2 499 | −3 107 | −3 229 |
| EBITDA | 0 | 363 | 160 | 46 | 350 | 505 | 92 | 132 | 216 | 384 | 46 | 103 | 189 | 197 | 421 | 464 | 124 | 327 |
| Depreciation & amort. | −0 | −44 | −23 | −23 | −50 | −70 | −96 | −93 | −75 | −49 | −25 | −46 | −72 | −88 | −70 | −68 | −85 | −130 |
| EBIT | 0 | 319 | 137 | 22 | 300 | 434 | −4 | 40 | 141 | 335 | 21 | 57 | 117 | 109 | 350 | 396 | 39 | 197 |
| Net financials | 0 | −46 | −31 | −11 | −3 | 6 | 7 | 6 | 0 | −25 | −32 | −35 | −21 | −18 | −6 | −4 | −18 | −11 |
| Profit before tax | 0 | 273 | 106 | 11 | 297 | 440 | 3 | 46 | 141 | 310 | −11 | 22 | 97 | 91 | 344 | 392 | 21 | 187 |
| Tax | −0 | −2 | −5 | −10 | −112 | 123 | 3 | 16 | 41 | 79 | 36 | −0 | −0 | 17 | 76 | 86 | 5 | 71 |
| Net profit | 0 | 276 | 111 | 21 | 409 | 317 | 0 | 30 | 100 | 231 | −47 | 22 | 97 | 74 | 268 | 306 | 16 | 115 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | 1 173 | 1 008 | 1 078 | 1 314 | 1 581 | 1 579 | 1 647 | 1 091 | 1 729 | 1 582 | 1 532 | 1 458 | 1 537 | 1 803 | 1 848 | 1 640 | 1 628 |
| Equity | — | −689 | −577 | −577 | −167 | 149 | 150 | 180 | 180 | 211 | 163 | 185 | 282 | 317 | 429 | 335 | 351 | 197 |
| Long-term debt | 0 | 1 137 | 952 | 892 | 832 | 812 | 812 | 812 | 145 | 716 | 894 | 533 | 434 | 551 | 422 | 320 | 251 | 173 |
| Short-term debt | 0 | 724 | 634 | 763 | 649 | 620 | 618 | 656 | 767 | 802 | 524 | 814 | 742 | 669 | 951 | 1 194 | 1 037 | 1 259 |
| Total debt | 0 | 1 861 | 1 586 | 1 655 | 1 481 | 1 432 | 1 429 | 1 468 | 911 | 1 519 | 1 418 | 1 347 | 1 176 | 1 220 | 1 374 | 1 514 | 1 289 | 1 431 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CM Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
KF Deputy Member | Deputy Member | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Iamme As | Company | 37.0% | 37.0% | 2024 |
Nordvest Holding As | Company | 25.0% | 25.0% | 2024 |
| Individual | 25.0% | 25.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Chung Moss | Chief Executive Officer | 0 companies |
| Kit Fan Wong Sum | Deputy Member | 0 companies |
| Robert Waade | Chairman | 0 companies |
| Zhong Gao | Board of Directors | 0 companies |
| Martin Moss | Board of Directors | 0 companies |