| Revenue | NOK 634K | +24% |
| EBITDA | NOK 209K | -11% |
| Net profit | NOK -404K | -1644% |
| Total assets | NOK 9,6M | +116% |
| Equity | NOK -2,5M | -20% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 11 196 | 9 308 | 8 664 | 6 345 | 7 232 | 6 462 | 5 068 | 499 | 342 | 358 | 379 | 296 | 332 | 294 | 304 | 511 | 634 |
| Staff expenses | −3 252 | −3 213 | −3 198 | −3 228 | −3 087 | −2 865 | −1 608 | −18 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | 537 | 776 | 333 | −1 197 | 66 | −178 | 528 | 173 | −81 | 188 | 240 | 83 | 168 | 81 | −20 | 234 | 209 |
| Depreciation & amort. | −61 | −86 | −84 | −93 | −77 | −77 | −41 | −23 | −16 | −16 | −16 | −16 | −16 | −16 | −16 | −18 | −129 |
| EBIT | 475 | 691 | 249 | −1 290 | −11 | −255 | 487 | 150 | −98 | 172 | 224 | 66 | 151 | 64 | −37 | 216 | 80 |
| Net financials | −326 | −292 | −176 | −260 | −277 | −268 | −257 | −212 | −212 | −183 | −98 | −106 | −110 | −90 | −82 | −190 | −484 |
| Profit before tax | 150 | 399 | 73 | −1 550 | −288 | −523 | 231 | −61 | −309 | −11 | 126 | −40 | 41 | −26 | −119 | 26 | −404 |
| Tax | 56 | 107 | 16 | −427 | 549 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | 94 | 292 | 57 | −1 123 | −837 | −523 | 231 | −61 | −309 | −11 | 126 | −40 | 41 | −26 | −119 | 26 | −404 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5 736 | 4 979 | 5 029 | 4 635 | 4 063 | 3 370 | 2 448 | 1 844 | 1 571 | 1 392 | 1 425 | 1 430 | 1 352 | 1 317 | 1 473 | 4 419 | 9 561 |
| Equity | 670 | 502 | 559 | −564 | −1 401 | −1 924 | −1 693 | −1 755 | −2 064 | −2 075 | −1 949 | −1 989 | −1 947 | −1 973 | −2 092 | −2 066 | −2 470 |
| Long-term debt | 1 534 | 1 400 | 1 253 | 2 097 | 1 878 | 1 647 | 1 399 | 1 132 | 845 | 1 945 | 1 845 | 1 741 | 1 642 | 1 544 | 0 | 6 389 | 11 944 |
| Short-term debt | 3 532 | 3 078 | 3 217 | 3 102 | 3 586 | 3 647 | 2 742 | 2 467 | 2 790 | 1 522 | 1 529 | 1 678 | 1 657 | 1 747 | 3 566 | 96 | 87 |
| Total debt | 5 066 | 4 477 | 4 470 | 5 199 | 5 464 | 5 294 | 4 141 | 3 599 | 3 635 | 3 467 | 3 374 | 3 419 | 3 299 | 3 290 | 3 566 | 6 485 | 12 031 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FS Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
RI Chief Executive Officer | Chief Executive Officer | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2002 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2002 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Stensås Invest As | Company | 50.0% | 50.0% | 2024 |
Gauldal Holding As | Company | 50.0% | 50.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Frode Stensås | Chief Executive Officer | 0 companies |
| Rolf Ivar Evjen | Chief Executive Officer | 0 companies |
| Arnstein Hammerås | Chairman | 0 companies |
| Jostein Flå | Chairman | 0 companies |
| Torbjørn Sørgård | Board of Directors | 0 companies |