| Revenue | NOK 6,9M | -32% |
| EBITDA | NOK -1,7M | +16% |
| Net profit | NOK -2,1M | -2% |
| Total assets | NOK 3M | -10% |
| Equity | NOK -316K | -120% |
| Employees | 6 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 18 640 | 13 053 | 12 746 | 13 713 | 21 578 | 25 580 | 19 253 | 13 469 | 13 400 | 10 962 | 10 107 | 6 877 |
| Staff expenses | −4 741 | −4 515 | −2 942 | −3 084 | −4 062 | −4 991 | −4 637 | −4 164 | −4 354 | −3 302 | −3 345 | −2 591 |
| EBITDA | 3 563 | 1 245 | 2 650 | 2 296 | 4 671 | 3 907 | 1 292 | −486 | −2 603 | −1 457 | −2 058 | −1 727 |
| Depreciation & amort. | −3 049 | −1 980 | −155 | −271 | −292 | −469 | −480 | −192 | −0 | −0 | −0 | −293 |
| EBIT | 515 | −736 | 2 495 | 2 025 | 4 379 | 3 438 | 812 | −679 | −2 603 | −1 457 | −2 058 | −2 020 |
| Net financials | −224 | −122 | −0 | 18 | 16 | 27 | 43 | 13 | 1 | −22 | −12 | −90 |
| Profit before tax | 291 | −858 | 2 495 | 2 043 | 4 395 | 3 465 | 856 | −666 | −2 603 | −1 479 | −2 070 | −2 110 |
| Tax | 94 | −231 | 673 | 510 | 1 055 | 797 | 188 | −13 | −699 | −0 | −0 | −0 |
| Net profit | 197 | −626 | 1 822 | 1 532 | 3 340 | 2 668 | 668 | −653 | −1 904 | −1 479 | −2 070 | −2 110 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9 723 | 6 037 | 5 479 | 7 433 | 11 083 | 12 608 | 9 498 | 8 814 | 6 908 | 5 390 | 3 352 | 3 026 |
| Equity | 3 337 | 2 710 | 2 000 | 4 065 | 6 405 | 7 473 | 8 141 | 7 088 | 5 184 | 3 007 | 1 594 | −316 |
| Long-term debt | 3 970 | 2 112 | 13 | 10 | 7 | 11 | 13 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2 416 | 1 214 | 3 467 | 3 359 | 4 671 | 5 123 | 1 344 | 1 725 | 1 723 | 2 383 | 1 759 | 3 343 |
| Total debt | 6 387 | 3 327 | 3 479 | 3 368 | 4 678 | 5 134 | 1 357 | 1 725 | 1 723 | 2 383 | 1 759 | 3 343 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KA Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
KE Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 60.0% | 60.0% | 2022 | |
K A Berg As | Company | 40.0% | 40.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Kjell Arne Berg | Chief Executive Officer | 0 companies |
| Kristian Ekren | Chief Executive Officer | 0 companies |
| Johnny Buhagen | Board of Directors | 0 companies |
| Arne Winsnes | Chairman | 0 companies |
| Bjørn Idar Ekren | Board of Directors | 0 companies |
| Per Ivar Winsnes | Board of Directors | 0 companies |
| Åge Winsnes | Board of Directors | 0 companies |