| Revenue | NOK 457K | +5% |
| EBITDA | NOK 371K | +6% |
| Net profit | NOK 19K | -4% |
| Total assets | NOK 1,2M | -12% |
| Equity | NOK -3,1M | +1% |
| Employees | 0 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Revenue | 248 | 372 | 392 | 415 | 435 | 457 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | 178 | 258 | 283 | 318 | 349 | 371 |
| Depreciation & amort. | −6 | −26 | −97 | −117 | −117 | −117 |
| EBIT | 173 | 232 | 186 | 200 | 232 | 254 |
| Net financials | −73 | −106 | −122 | −136 | −206 | −229 |
| Profit before tax | 99 | 126 | 65 | 64 | 26 | 25 |
| Tax | 22 | 27 | 59 | 13 | 6 | 5 |
| Net profit | 78 | 98 | 6 | 51 | 20 | 19 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Total assets | 4 093 | 4 120 | 1 396 | 1 405 | 1 319 | 1 159 |
| Equity | 108 | 178 | −3 168 | −3 117 | −3 097 | −3 078 |
| Long-term debt | 3 949 | 3 834 | 4 543 | 4 411 | 4 281 | 4 122 |
| Short-term debt | 36 | 108 | 21 | 111 | 135 | 115 |
| Total debt | 3 985 | 3 942 | 4 564 | 4 522 | 4 416 | 4 237 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FR Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
F. K. Lundh As | Company | 33.3% | 33.3% | 2022 |
Værn Holding As | Company | 33.3% | 33.3% | 2022 |
R.A. Kvammen As | Company | 33.3% | 33.3% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Robert Værn | Chief Executive Officer | 0 companies |
| Fredrik Kvammen Lundh | Chairman | 0 companies |
| Roar André Kvammen | Board of Directors | 0 companies |