| Revenue | NOK 1M | -20% |
| EBITDA | NOK -104K | -239% |
| Net profit | NOK -78K | -195% |
| Total assets | NOK 981K | -15% |
| Equity | NOK 337K | -19% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 285 | 686 | 641 | 1 117 | 1 116 | 871 | 842 | 898 | 716 | 1 062 | 1 158 | 902 | 1 251 | 1 002 |
| Staff expenses | −781 | −650 | −486 | −754 | −680 | −698 | −717 | −662 | −511 | −817 | −815 | −863 | −1 048 | −948 |
| EBITDA | 290 | −114 | −92 | 60 | 184 | −136 | −96 | 46 | 108 | 141 | 183 | −136 | 75 | −104 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | 290 | −114 | −92 | 60 | 184 | −136 | −96 | 46 | 108 | 141 | 183 | −136 | 75 | −104 |
| Net financials | 5 | 10 | 6 | 3 | −3 | 3 | 4 | −3 | 4 | 1 | 5 | 8 | 7 | 27 |
| Profit before tax | 296 | −104 | −86 | 63 | 181 | −134 | −93 | 44 | 112 | 142 | 188 | −128 | 81 | −78 |
| Tax | 79 | −0 | −0 | 18 | 10 | −0 | −0 | −0 | −0 | 20 | 43 | −0 | −0 | −0 |
| Net profit | 217 | −104 | −86 | 45 | 170 | −134 | −93 | 44 | 112 | 122 | 145 | −128 | 81 | −78 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 988 | 549 | 377 | 733 | 856 | 655 | 602 | 573 | 633 | 900 | 951 | 702 | 1 155 | 981 |
| Equity | 241 | 136 | 50 | 95 | 265 | 131 | 39 | 82 | 194 | 316 | 462 | 333 | 415 | 337 |
| Long-term debt | 107 | 132 | 53 | 119 | 134 | 187 | 204 | 189 | 157 | 168 | 114 | 0 | 207 | 0 |
| Short-term debt | 640 | 281 | 274 | 519 | 457 | 337 | 360 | 301 | 282 | 416 | 375 | 368 | 534 | 387 |
| Total debt | 747 | 412 | 327 | 638 | 591 | 524 | 564 | 490 | 439 | 584 | 490 | 368 | 740 | 644 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IK Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
MS Deputy Member | Deputy Member | 2012 | — | — |
ES Deputy Member | Deputy Member | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Deputy Chairman | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Ina Kristine Schjøtt Brackman | Chief Executive Officer | 0 companies |
| Maxime Schjøtt Brackman | Deputy Member | 0 companies |
| Emilie Schjøtt Brackman | Deputy Member | 0 companies |
| Damien Marie Michel Brackman | Deputy Chairman | 0 companies |