| Revenue | NOK 108,5M | -6% |
| EBITDA | NOK 7,1M | +56% |
| Net profit | NOK 5,8M | +40% |
| Total assets | NOK 37,5M | +13% |
| Equity | NOK 25,4M | +29% |
| Employees | 11 | — |
| Item | 2008 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 55 333 | 44 099 | 54 727 | 89 528 | 95 265 | 81 597 | 55 668 | 59 154 | 81 102 | 76 171 | 93 610 | 59 284 | 90 202 | 141 517 | 115 186 | 108 511 |
| Staff expenses | −2 620 | −3 402 | −3 962 | −5 514 | −4 660 | −5 322 | −5 326 | −6 042 | −5 683 | −6 389 | −8 378 | −6 383 | −6 457 | −0 | −13 291 | −10 093 |
| EBITDA | 3 170 | 3 098 | 6 365 | 9 854 | 1 059 | 9 223 | 6 437 | 6 640 | 11 827 | 10 321 | 11 832 | 5 583 | 9 670 | 15 881 | 4 532 | 7 080 |
| Depreciation & amort. | −208 | −3 529 | −3 899 | −3 431 | −2 951 | −2 718 | −2 367 | −2 118 | −1 370 | −989 | −1 058 | −948 | −545 | −452 | −242 | −212 |
| EBIT | 2 963 | −431 | 2 466 | 6 423 | −1 892 | 6 506 | 4 070 | 4 522 | 10 457 | 9 333 | 10 774 | 4 636 | 9 125 | 15 429 | 4 290 | 6 868 |
| Net financials | −1 547 | 98 | −1 221 | −396 | −5 650 | −4 487 | −1 060 | 243 | −657 | −57 | 262 | 853 | 127 | 252 | 1 008 | 524 |
| Profit before tax | 1 416 | −333 | 1 245 | 6 027 | −7 541 | 2 019 | 3 010 | 4 765 | 9 800 | 9 276 | 11 036 | 5 489 | 9 252 | 15 682 | 5 298 | 7 392 |
| Tax | 403 | −98 | 351 | 1 699 | −1 303 | −0 | 572 | 1 144 | 2 330 | 2 123 | 2 434 | 1 208 | 2 035 | −0 | 1 199 | 1 634 |
| Net profit | 1 013 | −235 | 894 | 4 328 | −6 238 | 2 019 | 2 438 | 3 621 | 7 470 | 7 153 | 8 602 | 4 281 | 7 216 | 12 231 | 4 099 | 5 759 |
| Item | 2008 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 22 457 | 36 192 | 36 128 | 41 794 | 51 233 | 22 787 | 17 532 | 20 378 | 29 022 | 37 236 | 41 066 | 23 974 | 34 235 | 38 585 | 33 049 | 37 479 |
| Equity | 5 359 | 83 | 977 | 5 305 | −929 | 1 090 | 3 528 | 7 149 | 14 563 | 21 716 | 8 817 | 13 098 | 13 315 | 15 546 | 19 645 | 25 404 |
| Long-term debt | 58 | 16 897 | 17 306 | 14 838 | 28 047 | 8 634 | 714 | 780 | 689 | 619 | 424 | 193 | 178 | 67 | 146 | 63 |
| Short-term debt | 17 041 | 19 212 | 17 845 | 21 651 | 24 115 | 13 063 | 13 290 | 12 449 | 13 770 | 14 902 | 31 825 | 10 683 | 20 742 | 22 972 | 13 258 | 12 012 |
| Total debt | 17 099 | 36 109 | 35 151 | 36 489 | 52 162 | 21 697 | 14 004 | 13 229 | 14 459 | 15 521 | 32 249 | 10 876 | 20 920 | 23 039 | 13 404 | 12 075 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CJ Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
TA Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2025 | — | — | |
| Chairman | 2023 | — | — | |
| Chairman | 2026 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2023 | — | — | |
RL | Board of Directors | 2024 | — | — |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Cramo As | Company | 100.0% | 100.0% | 2024 |
Riwal Scandinavia As | Company | 100.0% | 100.0% | 2023 |
| Individual | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Claus Juel Kromann | Chief Executive Officer | 0 companies |
| Thomas Astrup | Chief Executive Officer | 0 companies |
| Ellen Vike Kvello | Board of Directors | 0 companies |
| Søren Rosenkrands | Chairman | 0 companies |
| Rene Timmers | Board of Directors | 0 companies |
| Börje Mikael Björkholm | Chairman | 0 companies |
| Pedro Vicente Torres Michelena | Chairman | 0 companies |
| Peter Bernard Marcel Boels | Chairman | 0 companies |
| Renaldus Adrianus Cornelis Olsthoorn | Board of Directors | 0 companies |
| Henrik Bormlund Thomsen | Board of Directors | 0 companies |
| Roy Lund | Board of Directors | 0 companies |
| Elisabeth Petra Maria Van Kerkom | Board of Directors | 0 companies |
| Elisabeth Rozetta Desiree Meijer | Board of Directors | 0 companies |