| Revenue | NOK 34M | -27% |
| EBITDA | NOK -412K | -106% |
| Net profit | NOK -3,2M | -177% |
| Total assets | NOK 16,7M | -8% |
| Equity | NOK -6,7M | -95% |
| Employees | 35 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8 769 | 17 984 | 35 880 | 26 938 | 40 073 | 38 025 | 49 416 | 19 656 | 24 727 | 28 183 | 29 176 | 19 080 | 25 447 | 30 708 | 9 377 | 46 908 | 34 017 |
| Staff expenses | −3 430 | −6 100 | −11 393 | −9 386 | −12 716 | −13 610 | −15 441 | −8 565 | −9 726 | −10 575 | −9 727 | −6 773 | −7 854 | −9 139 | −5 206 | −13 665 | −11 811 |
| EBITDA | −3 611 | −1 180 | 4 683 | 859 | 3 056 | 4 025 | 9 019 | −1 524 | 2 858 | −538 | −751 | −1 169 | 1 491 | 1 515 | −4 849 | 6 909 | −412 |
| Depreciation & amort. | −314 | −866 | −2 515 | −3 176 | −4 711 | −31 456 | −2 404 | −2 964 | −3 678 | −3 694 | −6 088 | −2 542 | −2 172 | −1 979 | −2 108 | −2 177 | −2 188 |
| EBIT | −3 924 | −2 046 | 2 169 | −2 317 | −1 655 | −27 431 | 6 615 | −4 488 | −819 | −4 232 | −6 840 | −3 711 | −680 | −463 | −6 957 | 4 732 | −2 600 |
| Net financials | −718 | −1 705 | −3 174 | −3 676 | −2 721 | −2 620 | −1 250 | −173 | −102 | −187 | −198 | −250 | −166 | −98 | −331 | −512 | −636 |
| Profit before tax | −4 643 | −3 751 | −1 005 | −5 993 | −4 377 | −30 051 | 5 365 | −4 661 | −921 | −4 419 | −7 037 | −3 961 | −846 | −562 | −7 288 | 4 220 | −3 236 |
| Tax | −1 482 | −1 053 | −283 | −1 670 | −1 217 | −8 055 | 1 186 | −556 | 10 626 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | −3 161 | −2 697 | −722 | −4 323 | −3 160 | −21 996 | 4 180 | −4 105 | −11 547 | −4 419 | −7 037 | −3 961 | −846 | −562 | −7 288 | 4 220 | −3 236 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 15 532 | 32 230 | 50 512 | 67 521 | 51 917 | 33 034 | 47 309 | 41 437 | 27 564 | 26 293 | 23 417 | 16 621 | 15 977 | 14 493 | 13 630 | 18 177 | 16 686 |
| Equity | −3 061 | −5 758 | −6 480 | 5 197 | 5 445 | −16 552 | −12 372 | 23 523 | 11 976 | 7 557 | 520 | −3 441 | −4 287 | −349 | −7 637 | −3 417 | −6 654 |
| Long-term debt | 0 | 0 | 0 | 0 | 11 287 | 21 462 | 45 547 | 3 293 | 1 486 | 705 | 156 | 7 493 | 7 436 | 7 436 | 7 436 | 7 436 | 7 436 |
| Short-term debt | 13 732 | 33 385 | 41 128 | 49 628 | 35 185 | 28 124 | 14 134 | 14 621 | 14 102 | 18 031 | 22 742 | 12 570 | 12 828 | 7 405 | 13 831 | 14 159 | 15 904 |
| Total debt | 18 593 | 37 988 | 56 992 | 62 324 | 46 472 | 49 586 | 59 680 | 17 915 | 15 588 | 18 736 | 22 898 | 20 063 | 20 264 | 14 841 | 21 267 | 21 595 | 23 340 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KI Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Lerøy Aurora As | Company | 50.0% | 50.0% | 2024 |
Salmar As | Company | 50.0% | 50.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Knut Ingvald Larsen | Chief Executive Officer | 0 companies |
| Trine Sæther Romuld | Board of Directors | 0 companies |
| Frode Arntsen | Board of Directors | 0 companies |
| Stig Atle Nilsen | Chairman | 0 companies |
| Kurt-Einar Karlsen | Board of Directors | 0 companies |
| Gustav Witzøe | Board of Directors | 0 companies |