| Revenue | NOK 1,7M | +30% |
| EBITDA | NOK -1,4M | -58% |
| Net profit | NOK -194K | +72% |
| Total assets | NOK 11,1M | +22% |
| Equity | NOK 3,6M | -5% |
| Employees | 2 | — |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 14 365 | 36 273 | 254 | 23 634 | 55 302 | 15 224 | 40 979 | 20 799 | 2 478 | 417 | 102 | 1 285 | 1 672 |
| Staff expenses | −0 | −0 | −0 | −2 758 | −401 | −1 098 | −3 690 | −2 172 | −4 318 | −2 251 | −2 072 | −685 | −818 | −1 386 | −1 648 |
| EBITDA | −27 | −144 | 3 195 | 8 149 | −1 612 | 110 | 12 733 | 370 | 5 231 | 1 541 | −2 519 | −1 401 | −1 635 | −870 | −1 372 |
| Depreciation & amort. | −0 | −0 | −11 | −4 056 | −38 | −83 | −94 | −94 | −107 | −114 | −134 | −133 | −133 | −151 | −143 |
| EBIT | −27 | −144 | 3 184 | 4 093 | −1 649 | 27 | 12 639 | 276 | 5 124 | 1 427 | −2 653 | −1 534 | −1 768 | −1 021 | −1 515 |
| Net financials | 0 | −8 | −126 | −475 | 48 | −355 | −1 144 | −45 | −1 193 | 410 | −2 223 | −212 | 130 | 322 | 771 |
| Profit before tax | −27 | −152 | 3 058 | 3 618 | −1 601 | −328 | 11 495 | 231 | 3 931 | 1 837 | −4 876 | −1 746 | −1 637 | −699 | −744 |
| Tax | −0 | −0 | 497 | 1 164 | −0 | −551 | 2 885 | 64 | 864 | 66 | −503 | −0 | −58 | −19 | −550 |
| Net profit | −27 | −152 | 2 561 | 2 454 | −1 601 | 222 | 8 610 | 167 | 3 067 | 1 770 | −4 373 | −1 746 | −1 579 | −680 | −194 |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 92 | 288 | 5 483 | 9 161 | 17 942 | 37 077 | 25 730 | 12 321 | 30 100 | 18 975 | 16 491 | 13 602 | 12 470 | 9 056 | 11 052 |
| Equity | 78 | −74 | 2 487 | 4 941 | 3 340 | 3 562 | 12 172 | 7 689 | 10 381 | 12 151 | 7 778 | 6 032 | 4 453 | 3 773 | 3 579 |
| Long-term debt | 0 | 0 | 497 | 0 | 0 | 0 | 0 | 2 325 | 3 099 | 2 390 | 6 000 | 5 700 | 5 719 | 4 400 | 2 667 |
| Short-term debt | 14 | 362 | 2 499 | 4 220 | 14 602 | 33 515 | 13 558 | 2 307 | 16 620 | 4 433 | 2 713 | 1 871 | 2 298 | 883 | 4 807 |
| Total debt | 14 | 362 | 2 996 | 4 220 | 14 602 | 33 515 | 13 558 | 4 632 | 19 719 | 6 824 | 8 713 | 7 571 | 8 017 | 5 283 | 7 473 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AK Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Vizmar As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Arthur Kordt | Chief Executive Officer | 0 companies |
| Ole Andre Heggheim | Chairman | 0 companies |