| Revenue | NOK 13,3M | +19% |
| EBITDA | NOK 4,5M | +1% |
| Net profit | NOK 3,5M | +3% |
| Total assets | NOK 6M | +7% |
| Equity | NOK 438K | +0% |
| Employees | 6 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 311 | 2 947 | 2 899 | 4 509 | 5 166 | 4 372 | 4 192 | 3 935 | 7 783 | 8 631 | 11 110 | 13 256 |
| Staff expenses | −2 040 | −2 992 | −2 552 | −2 513 | −2 491 | −2 678 | −1 027 | −1 411 | −2 319 | −2 579 | −3 031 | −4 362 |
| EBITDA | −1 641 | −648 | −678 | −128 | −405 | −1 470 | −380 | −599 | 2 126 | 3 119 | 4 413 | 4 463 |
| Depreciation & amort. | −25 | −44 | −29 | −52 | −173 | −231 | −59 | −5 | −9 | −9 | −4 | −0 |
| EBIT | −1 666 | −692 | −707 | −180 | −579 | −1 700 | −439 | −605 | 2 117 | 3 109 | 4 409 | 4 463 |
| Net financials | −228 | −21 | 2 | −0 | −1 | −3 | −9 | −15 | −16 | −81 | −52 | −5 |
| Profit before tax | −1 894 | −713 | −704 | −181 | −579 | −1 703 | −448 | −620 | 2 101 | 3 028 | 4 358 | 4 459 |
| Tax | −0 | −649 | −143 | −7 | −93 | −374 | −76 | −144 | 476 | 645 | 972 | 987 |
| Net profit | −1 894 | −63 | −562 | −174 | −486 | −1 329 | −372 | −476 | 1 625 | 2 383 | 3 386 | 3 472 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 865 | 4 314 | 2 918 | 4 746 | 5 512 | 4 193 | 1 195 | 1 900 | 3 137 | 4 201 | 5 584 | 5 951 |
| Equity | −1 858 | 722 | 160 | −14 | 1 444 | 1 768 | 101 | 135 | 432 | 436 | 436 | 438 |
| Long-term debt | 0 | 2 756 | 1 945 | 1 945 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2 722 | 837 | 813 | 2 815 | 4 068 | 2 425 | 1 094 | 1 765 | 2 704 | 3 765 | 5 148 | 5 512 |
| Total debt | 2 722 | 3 593 | 2 758 | 4 760 | 4 068 | 2 425 | 1 094 | 1 765 | 2 704 | 3 765 | 5 148 | 5 512 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RO Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Apicem As | Company | 20.0% | 20.0% | 2024 |
Langefonn As | Company | 20.0% | 20.0% | 2024 |
Program Omega As | Company | 20.0% | 20.0% | 2024 |
Undheim Innovation As | Company | 20.0% | 20.0% | 2024 |
3ma Holding As | Company | 20.0% | 20.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Roar Olsen | Chief Executive Officer | 0 companies |
| Ragnar Holtan | Chairman | 0 companies |
| Tom Andersen | Board of Directors | 0 companies |
| Gudveig Elin Undheim | Board of Directors | 0 companies |
| Knut Våer | Board of Directors | 0 companies |