| Revenue | NOK 7,1M | +13% |
| EBITDA | NOK 564K | +347% |
| Net profit | NOK 431K | +535% |
| Total assets | NOK 1,1M | -17% |
| Equity | NOK -201K | +68% |
| Employees | 17 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4 622 | 4 888 | 4 333 | 3 900 | 4 813 | 4 740 | 5 279 | 3 907 | 4 458 | 5 281 | 6 315 | 7 132 |
| Staff expenses | −1 746 | −1 856 | −1 499 | −1 854 | −2 184 | −1 930 | −1 771 | −1 108 | −1 478 | −1 959 | −2 217 | −2 424 |
| EBITDA | −154 | −474 | −162 | −556 | −89 | 15 | 371 | 406 | 312 | 419 | 126 | 564 |
| Depreciation & amort. | −15 | −23 | −40 | −41 | −41 | −41 | −55 | −30 | −30 | −66 | −40 | −28 |
| EBIT | −169 | −497 | −203 | −597 | −130 | −26 | 316 | 376 | 282 | 353 | 86 | 536 |
| Net financials | −1 | −24 | −73 | −41 | −84 | −56 | −51 | −33 | −29 | −12 | −18 | −94 |
| Profit before tax | −170 | −521 | −276 | −638 | −215 | −82 | 265 | 343 | 253 | 341 | 68 | 442 |
| Tax | −0 | −0 | 0 | 5 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | 11 |
| Net profit | −170 | −521 | −276 | −643 | −215 | −82 | 265 | 343 | 253 | 341 | 68 | 431 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 725 | 612 | 572 | 497 | 545 | 470 | 427 | 335 | 316 | 450 | 1 319 | 1 098 |
| Equity | −152 | −673 | −949 | −1 591 | −1 806 | −1 888 | −1 637 | −1 294 | −1 041 | −700 | −632 | −201 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 279 | 111 | 0 | 0 | 9 |
| Short-term debt | 877 | 1 285 | 1 281 | 1 789 | 2 116 | 1 958 | 1 752 | 1 351 | 1 246 | 1 150 | 1 951 | 1 290 |
| Total debt | 877 | 1 285 | 1 520 | 2 089 | 2 351 | 2 358 | 2 064 | 1 629 | 1 357 | 1 150 | 1 951 | 1 299 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KS Deputy Member | Deputy Member | 2014 | — | — |
KL Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
INSIDEGRUPPEN AS | Company | 30.0% | 30.0% | 2024 |
Ksk As | Company | 25.0% | 25.0% | 2024 |
| Individual | 20.0% | 20.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Knut Ståle Kvissel | Deputy Member | 0 companies |
| Knut Larsen Holtekjølen | Chief Executive Officer | 0 companies |
| Are Nilsen | Chairman | 0 companies |