| Revenue | NOK 74,4M | +1% |
| EBITDA | NOK 3,2M | +292% |
| Net profit | NOK 1,9M | +209% |
| Total assets | NOK 11M | -10% |
| Equity | NOK 3,2M | -2% |
| Employees | 18 | — |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 24 088 | 56 107 | 66 799 | 69 547 | 67 849 | 68 117 | 78 104 | 79 764 | 76 599 | 72 134 | 68 882 | 78 197 | 83 798 | 88 465 | 73 363 | 74 445 |
| Staff expenses | −2 154 | −4 433 | −7 042 | −7 533 | −8 087 | −7 345 | −7 865 | −8 224 | −8 491 | −7 310 | −9 022 | −9 116 | −10 536 | −12 049 | −11 665 | −9 660 |
| EBITDA | −2 102 | −2 329 | 704 | −1 886 | −357 | 887 | 3 279 | 1 972 | 552 | −350 | −304 | 2 604 | 1 480 | 1 865 | −1 642 | 3 150 |
| Depreciation & amort. | −234 | −240 | −240 | −499 | −497 | −496 | −398 | −281 | −105 | −84 | −301 | −436 | −508 | −574 | −608 | −606 |
| EBIT | −2 337 | −2 569 | 463 | −2 386 | −853 | 391 | 2 881 | 1 691 | 447 | −434 | −605 | 2 169 | 972 | 1 291 | −2 250 | 2 545 |
| Net financials | −77 | −101 | −150 | −6 | −215 | 25 | −120 | −188 | −137 | −204 | −150 | −44 | −41 | −8 | −33 | −63 |
| Profit before tax | −2 414 | −2 670 | 314 | −2 392 | −1 068 | 415 | 2 761 | 1 502 | 310 | −638 | −754 | 2 125 | 931 | 1 283 | −2 283 | 2 482 |
| Tax | −642 | −740 | 112 | −666 | −378 | 129 | 768 | 362 | 96 | −331 | −166 | 468 | 205 | 282 | −502 | 546 |
| Net profit | −1 772 | −1 931 | 202 | −1 726 | −690 | 287 | 1 993 | 1 141 | 214 | −308 | −589 | 1 657 | 726 | 1 000 | −1 781 | 1 936 |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11 856 | 14 343 | 10 686 | 12 688 | 11 385 | 7 868 | 8 536 | 9 269 | 10 201 | 13 251 | 12 631 | 14 269 | 13 479 | 13 746 | 12 113 | 10 955 |
| Equity | 1 889 | 1 866 | 2 068 | 2 056 | 2 338 | 2 278 | 2 226 | 2 317 | 2 234 | 2 389 | 2 724 | 3 134 | 3 352 | 3 456 | 3 313 | 3 248 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 63 | 23 | 0 | 0 |
| Short-term debt | 9 967 | 12 476 | 8 617 | 10 632 | 9 047 | 5 591 | 6 309 | 6 952 | 7 967 | 10 862 | 9 907 | 11 131 | 10 064 | 10 267 | 8 800 | 7 707 |
| Total debt | 9 967 | 12 476 | 8 617 | 10 632 | 9 047 | 5 591 | 6 309 | 6 952 | 7 967 | 10 862 | 9 907 | 11 135 | 10 127 | 10 290 | 8 800 | 7 707 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FK Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Hth As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Fred Karlsen | Chief Executive Officer | 0 companies |
| Fredrik Karlsen | Board of Directors | 0 companies |
| Karl Ibsen | Board of Directors | 0 companies |