| Revenue | NOK 14,4M | -27% |
| EBITDA | NOK 1,6M | -47% |
| Net profit | NOK -24K | -102% |
| Total assets | NOK 9,8M | -5% |
| Equity | NOK 3,8M | -12% |
| Employees | 8 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 3 154 | 5 698 | 6 453 | 3 823 | 6 614 | 6 322 | 2 321 | 9 464 | 9 372 | 18 981 | 14 762 | 13 939 | 23 061 | 19 808 | 14 362 |
| Staff expenses | −0 | −0 | −1 662 | −2 344 | −2 973 | −2 607 | −2 663 | −3 020 | −2 679 | −2 914 | −3 407 | −4 864 | −5 635 | −6 095 | −6 671 | −6 357 | −6 761 |
| EBITDA | 0 | −4 | −178 | −164 | −1 423 | −1 066 | 523 | 177 | −3 138 | 388 | 977 | 2 011 | 485 | 402 | 2 262 | 3 042 | 1 605 |
| Depreciation & amort. | −0 | −0 | −4 | −7 | −81 | −18 | −19 | −159 | −228 | −252 | −295 | −340 | −322 | −281 | −1 295 | −1 541 | −1 521 |
| EBIT | 0 | −4 | −182 | −171 | −1 503 | −1 084 | 503 | 18 | −3 366 | 136 | 682 | 1 670 | 164 | 121 | 966 | 1 501 | 84 |
| Net financials | 0 | 0 | −43 | −28 | 47 | 5 | −6 | −7 | −56 | −44 | −17 | −73 | −151 | 14 | −169 | −135 | −88 |
| Profit before tax | 0 | −4 | −225 | −199 | −1 457 | −1 079 | 498 | 11 | −3 422 | 93 | 665 | 1 597 | 13 | 135 | 798 | 1 366 | −4 |
| Tax | −0 | −0 | −66 | −52 | −402 | −292 | 139 | 7 | −853 | 21 | 155 | 352 | 5 | 30 | 175 | 301 | 19 |
| Net profit | 0 | −4 | −159 | −147 | −1 054 | −786 | 358 | 4 | −2 569 | 71 | 510 | 1 245 | 8 | 106 | 622 | 1 065 | −24 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 110 | 97 | 3 352 | 3 262 | 1 881 | 2 319 | 2 993 | 2 898 | 6 960 | 6 036 | 5 369 | 8 868 | 6 918 | 9 796 | 10 345 | 10 365 | 9 826 |
| Equity | 100 | 97 | 238 | 393 | 482 | 220 | 578 | 582 | 579 | 1 579 | 2 089 | 3 084 | 2 492 | 2 598 | 3 220 | 4 285 | 3 761 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 41 | 49 | 51 | 3 021 | 1 800 | 1 400 | 1 245 | 942 | 879 | 1 367 | 1 078 |
| Short-term debt | 10 | 0 | 3 114 | 2 869 | 1 399 | 2 100 | 2 374 | 2 267 | 6 330 | 1 435 | 1 480 | 4 384 | 3 181 | 6 256 | 6 246 | 4 713 | 4 986 |
| Total debt | 10 | 0 | 3 114 | 2 869 | 1 399 | 2 100 | 2 415 | 2 315 | 6 381 | 4 456 | 3 280 | 5 784 | 4 426 | 7 198 | 7 125 | 6 080 | 6 064 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CL Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Emsi Invest As | Company | 55.0% | 55.0% | 2024 |
Cotech Invest As | Company | 40.0% | 40.0% | 2024 |
| Individual | 5.0% | 5.0% | 2024 | |
| Individual | 5.0% | 5.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Larsen | Chief Executive Officer | 0 companies |
| Pål Tajet | Chairman | 0 companies |
| Ole Gjermundshaug | Board of Directors | 0 companies |