| Revenue | NOK 6,9M | — |
| EBITDA | NOK -542K | -898% |
| Net profit | NOK -603K | -37% |
| Total assets | NOK 1,5M | -88% |
| Equity | NOK 182K | +160% |
| Employees | 0 | — |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4 811 | 19 165 | 22 647 | 22 856 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6 913 |
| Staff expenses | −2 492 | −4 754 | −5 926 | −4 719 | −0 | −0 | 0 | −0 | −74 | −0 | −0 | −0 | −0 | −0 | −1 049 |
| EBITDA | −1 316 | 4 171 | 2 414 | 9 198 | −181 | 29 | −138 | 12 | −87 | −78 | −155 | −52 | −49 | −54 | −542 |
| Depreciation & amort. | −19 | −43 | −63 | −32 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −100 |
| EBIT | −1 335 | 4 128 | 2 351 | 9 167 | −181 | 29 | −138 | 12 | −87 | −78 | −155 | −52 | −49 | −54 | −642 |
| Net financials | −94 | 1 364 | 1 384 | 308 | 719 | −2 014 | −282 | −2 599 | 947 | 144 | 158 | 5 236 | 3 160 | −511 | −120 |
| Profit before tax | −1 429 | 5 492 | 3 734 | 9 475 | 538 | −1 985 | −419 | −2 587 | 860 | 66 | 3 | 5 184 | 3 111 | −565 | −762 |
| Tax | −401 | 1 560 | 690 | 2 591 | 406 | −113 | 97 | −56 | 174 | 15 | 1 | 1 140 | 684 | −124 | −159 |
| Net profit | −1 027 | 3 932 | 3 045 | 6 884 | 132 | −1 872 | −516 | −2 531 | 686 | 52 | 2 | 4 044 | 2 426 | −441 | −603 |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3 854 | 10 284 | 10 690 | 14 948 | 22 050 | 21 171 | 17 711 | 13 560 | 14 548 | 14 104 | 13 420 | 23 867 | 17 626 | 11 826 | 1 458 |
| Equity | 2 103 | 3 180 | 3 130 | 8 342 | 8 474 | 6 602 | 4 918 | 2 387 | 3 145 | 3 196 | 3 199 | 1 242 | 138 | −302 | 182 |
| Long-term debt | 0 | 0 | 6 | 1 947 | 1 563 | 1 152 | 885 | 678 | 519 | 415 | 332 | 266 | 263 | 88 | 0 |
| Short-term debt | 1 751 | 7 091 | 7 553 | 4 660 | 12 014 | 13 418 | 11 908 | 10 495 | 10 884 | 10 492 | 9 889 | 22 359 | 17 225 | 12 040 | 1 275 |
| Total debt | 1 751 | 7 105 | 7 560 | 6 607 | 13 577 | 14 570 | 12 793 | 11 173 | 11 403 | 10 907 | 10 221 | 22 625 | 17 488 | 12 128 | 1 275 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KH Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Chairman | 2019 | — | — | |
| Chairman | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Cathon Invest As | Company | 33.3% | 33.3% | 2023 |
Htmk As | Company | 33.3% | 33.3% | 2023 |
Rimstad & Partners As | Company | 33.3% | 33.3% | 2023 |
| Individual | 25.0% | 25.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Knut Hauge | Chief Executive Officer | 0 companies |
| Frode Pettersen | Board of Directors | 0 companies |
| Ole Jan Rimstad | Chairman | 0 companies |
| Tron Gjedrem | Chairman | 0 companies |