| Revenue | NOK 0 | — |
| EBITDA | NOK -55K | +91% |
| Net profit | NOK -172K | +93% |
| Total assets | NOK 786K | +2% |
| Equity | NOK -2,6M | -7% |
| Employees | 0 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 97 | 1 020 | 3 149 | 3 218 | 3 232 | 3 303 | 0 | 0 | 535 | 727 | 0 | 50 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | −0 | −0 | −240 | −1 638 | −2 216 | −2 468 | −1 455 | 60 | −133 | −0 | −0 | −440 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | 0 | −55 | −205 | 6 | −756 | −722 | −347 | −113 | −242 | 360 | 609 | −431 | −326 | −117 | −54 | −52 | −578 | −55 |
| Depreciation & amort. | −0 | −10 | −31 | −95 | −101 | −101 | −390 | −39 | −8 | −0 | −0 | −0 | −2 | −63 | −73 | −73 | −479 | −4 |
| EBIT | 0 | −65 | −236 | −89 | −857 | −823 | −737 | −152 | −250 | 360 | 609 | −431 | −328 | −179 | −127 | −125 | −1 057 | −59 |
| Net financials | 0 | 0 | −20 | −105 | 1 059 | 1 081 | −57 | −39 | −28 | −20 | −16 | −10 | −152 | −201 | −31 | −58 | −1 535 | −112 |
| Profit before tax | 0 | −65 | −255 | −194 | 202 | 258 | −794 | −191 | −278 | 340 | 592 | −440 | −480 | −380 | −157 | −183 | −2 592 | −172 |
| Tax | −0 | −1 | 11 | −25 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | 0 | −64 | −266 | −169 | 202 | 258 | −794 | −191 | −278 | 340 | 592 | −440 | −480 | −380 | −157 | −183 | −2 592 | −172 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | 441 | 1 031 | 2 524 | 2 564 | 2 509 | 1 262 | 340 | 132 | 413 | 752 | 640 | 4 521 | 4 564 | 3 190 | 3 194 | 773 | 786 |
| Equity | — | 433 | 156 | 359 | 560 | 818 | 25 | −166 | −444 | −105 | 711 | 271 | −54 | 520 | 362 | 179 | −2 413 | −2 584 |
| Long-term debt | 0 | 0 | 509 | 1 519 | 908 | 757 | 596 | 423 | 178 | 128 | 0 | 0 | 2 324 | 2 196 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 7 | 365 | 646 | 1 096 | 933 | 641 | 84 | 399 | 390 | 41 | 370 | 2 251 | 1 848 | 2 828 | 3 015 | 3 186 | 3 370 |
| Total debt | 0 | 7 | 875 | 2 165 | 2 004 | 1 690 | 1 237 | 507 | 576 | 517 | 41 | 370 | 4 575 | 4 044 | 2 828 | 3 015 | 3 186 | 3 370 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SK Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Kirkbak Holding As | Company | 50.0% | 50.0% | 2023 |
Harmonium Invest As | Company | 50.0% | 50.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Sten Kirkbak | Chief Executive Officer | 0 companies |
| Tove Wehn | Board of Directors | 0 companies |
| Tove Wehn Kirkbak | Board of Directors | 0 companies |