| Revenue | NOK 8,8M | +63% |
| EBITDA | NOK -9,1M | -82% |
| Net profit | NOK -20,1M | -74% |
| Total assets | NOK 20,9M | +13% |
| Equity | NOK 3M | -18% |
| Employees | 12 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 294 | 151 | 0 | 672 | 40 | 1 314 | 1 311 | 5 310 | 4 274 | 2 536 | 1 531 | 2 502 | 2 815 | 2 064 | 3 063 | 5 412 | 8 805 |
| Staff expenses | −378 | −4 | −530 | −462 | −718 | −884 | 396 | −1 977 | −4 109 | −3 011 | −819 | −1 550 | −1 258 | −3 264 | −3 033 | −4 332 | −7 831 |
| EBITDA | −266 | 16 | −1 471 | −1 114 | −4 933 | −287 | −490 | −1 513 | −7 053 | −654 | 2 431 | −2 924 | −3 683 | −14 725 | −3 912 | −4 977 | −9 063 |
| Depreciation & amort. | −0 | −0 | −7 | −26 | −27 | −31 | −31 | −123 | −254 | −290 | −278 | −145 | −25 | −807 | −1 955 | −5 831 | −8 195 |
| EBIT | −266 | 16 | −1 478 | −1 139 | −4 961 | −318 | −520 | −1 636 | −7 307 | −944 | 2 152 | −3 069 | −3 708 | −15 532 | −5 867 | −10 809 | −17 258 |
| Net financials | 2 | −4 | 5 | −1 | −13 | −85 | −110 | −145 | −397 | −633 | −298 | −296 | −324 | 405 | −847 | −745 | −2 815 |
| Profit before tax | −264 | 12 | −1 473 | −1 140 | −4 974 | −402 | −630 | −1 781 | −7 704 | −1 577 | 1 854 | −3 365 | −4 032 | −15 127 | −6 714 | −11 554 | −20 073 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | −264 | 12 | −1 473 | −1 140 | −4 974 | −402 | −630 | −1 781 | −7 704 | −1 577 | 1 854 | −3 365 | −4 032 | −15 127 | −6 714 | −11 554 | −20 073 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14 | 99 | 387 | 1 489 | 431 | 1 294 | 1 311 | 2 301 | 2 695 | 1 099 | 880 | 1 593 | 1 670 | 9 490 | 11 509 | 18 527 | 20 893 |
| Equity | −284 | −273 | −246 | 275 | −639 | −543 | −1 173 | −954 | −7 658 | −7 261 | −4 456 | −6 307 | −7 749 | −6 397 | 2 030 | 3 696 | 3 021 |
| Long-term debt | 0 | 200 | 200 | 0 | 0 | 300 | 300 | 0 | 2 500 | 2 500 | 2 500 | 3 775 | 8 074 | 7 053 | 6 710 | 5 464 | 6 371 |
| Short-term debt | 299 | 172 | 433 | 1 214 | 1 070 | 1 536 | 2 184 | 3 255 | 7 853 | 5 860 | 2 836 | 4 124 | 1 346 | 8 834 | 2 769 | 9 367 | 11 502 |
| Total debt | 299 | 372 | 633 | 1 214 | 1 070 | 1 836 | 2 484 | 3 255 | 10 353 | 8 360 | 5 336 | 7 900 | 9 420 | 15 887 | 9 479 | 14 831 | 17 872 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RK Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
JF Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
CB Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Hodne Invest As | Company | 17.0% | 17.0% | 2024 |
Hagen Invest As | Company | 5.0% | 5.0% | 2024 |
Møkster Investering As | Company | 7.5% | 7.5% | 2024 |
Cb Invest As | Company | 4.6% | 4.6% | 2024 |
Heglund Holding As | Company | 4.7% | 4.7% | 2024 |
Ruan Invest As | Company | 3.8% | 3.8% | 2024 |
Acerta As | Company | 1.6% | 1.6% | 2024 |
| Individual | 1.6% | 1.6% | 2024 | |
Karmsund Kapital As | Company | 2.1% | 2.1% | 2024 |
Brødrene Nordbø As | Company | 1.5% | 1.5% | 2024 |
Stein Hegre Holding As | Company | 2.3% | 2.3% | 2024 |
Hzn Invest As | Company | 4.3% | 4.3% | 2024 |
Starag Invest As | Company | 1.9% | 1.9% | 2024 |
| Individual | 1.9% | 1.9% | 2023 | |
Grossisten As | Company | 1.8% | 1.8% | 2024 |
Everybase As | Company | 1.6% | 1.6% | 2024 |
Nexans Norway As | Company | 1.5% | 1.5% | 2022 |
| Individual | 1.4% | 1.4% | 2023 | |
Marton Invest As | Company | 1.4% | 1.4% | 2024 |
| Individual | 1.3% | 1.3% | 2024 | |
Bærekraften As | Company | 1.2% | 1.2% | 2024 |
Gtba Forvaltning As | Company | 1.2% | 1.2% | 2024 |
| Individual | 0.1% | 0.1% | 2024 | |
| Individual | 0.1% | 0.1% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Roger Karlsen | Chief Executive Officer | 0 companies |
| Johan Fredrik Dahle | Chief Executive Officer | 0 companies |
| Christian Bjørnsen | Chief Executive Officer | 0 companies |
| Jack Helge Holand | Board of Directors | 0 companies |
| Magnus Andreas Devold | Board of Directors | 0 companies |
| Stein Øivind Ekeland | Board of Directors | 0 companies |
| Viggo Halseth | Chairman | 0 companies |
| Henrik Zetlitz Nessler | Board of Directors | 0 companies |
| Sigbjørn Tveit | Chairman | 0 companies |