| Revenue | NOK 17,3M | +49% |
| EBITDA | NOK 685K | +10015% |
| Net profit | NOK 557K | +2517% |
| Total assets | NOK 4,6M | +0% |
| Equity | NOK 1M | +117% |
| Employees | 3 | — |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 646 | 477 | 1 317 | 4 013 | 6 626 | 6 584 | 6 683 | 6 836 | 7 679 | 7 282 | 9 572 | 8 631 | 8 524 | 8 686 | 11 552 | 17 250 |
| Staff expenses | −0 | −982 | −64 | −3 104 | −3 378 | −3 448 | −3 071 | −3 032 | −3 223 | −2 871 | −3 266 | −3 409 | −2 875 | −670 | −1 306 | −2 235 |
| EBITDA | −15 | −1 508 | 236 | 212 | 1 716 | 1 104 | 1 983 | 1 917 | 2 229 | 1 614 | 1 947 | 2 247 | 2 028 | 27 | −7 | 685 |
| Depreciation & amort. | −0 | −0 | −0 | −14 | −58 | −121 | −222 | −216 | −191 | −109 | −106 | −62 | −58 | −24 | −6 | −1 |
| EBIT | −15 | −1 508 | 236 | 198 | 1 659 | 983 | 1 760 | 1 701 | 2 038 | 1 505 | 1 841 | 2 185 | 1 970 | 3 | −13 | 684 |
| Net financials | 0 | 0 | −2 | −3 | −0 | 4 | 2 | 15 | 3 | −0 | 9 | −2 | 1 | 0 | −10 | 1 |
| Profit before tax | −15 | −1 508 | 234 | 195 | 1 659 | 987 | 1 762 | 1 717 | 2 041 | 1 505 | 1 850 | 2 183 | 1 971 | 3 | −23 | 685 |
| Tax | −4 | −422 | 66 | 56 | 465 | 271 | 525 | 473 | 497 | 324 | 406 | 478 | 446 | −0 | −0 | 128 |
| Net profit | −11 | −1 086 | 169 | 139 | 1 194 | 716 | 1 237 | 1 243 | 1 544 | 1 181 | 1 444 | 1 705 | 1 525 | 3 | −23 | 557 |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 284 | 1 094 | 777 | 1 652 | 3 288 | 2 937 | 3 917 | 3 868 | 4 546 | 4 446 | 5 632 | 4 673 | 4 886 | 4 258 | 4 603 | 4 611 |
| Equity | 111 | 358 | 577 | 716 | 1 409 | 1 076 | 1 313 | 638 | 882 | 1 064 | 1 107 | 1 412 | 1 537 | 1 541 | 477 | 1 034 |
| Long-term debt | 0 | 0 | 0 | 0 | 5 | 8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 173 | 736 | 201 | 936 | 1 873 | 1 853 | 2 604 | 3 230 | 3 663 | 3 383 | 4 525 | 3 260 | 3 349 | 2 717 | 4 126 | 3 577 |
| Total debt | 173 | 736 | 201 | 936 | 1 878 | 1 861 | 2 604 | 3 230 | 3 663 | 3 383 | 4 525 | 3 260 | 3 349 | 2 717 | 4 126 | 3 577 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
WK Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
MK Deputy Member | Deputy Member | 2011 | — | — |
TB Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2022 | |
Børresen Invest As | Company | 50.0% | 50.0% | 2023 |
Primax As | Company | 50.0% | 50.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| William Kornmo | Chief Executive Officer | 0 companies |
| Mette Kornmo Strøm Andersen | Deputy Member | 0 companies |
| Thomas Børresen | Chief Executive Officer | 0 companies |
| Kyrre Strøm Andersen | Chairman | 0 companies |