| Revenue | NOK 0 | — |
| EBITDA | NOK -31K | -102% |
| Net profit | NOK 79K | -97% |
| Total assets | NOK 4,4M | -66% |
| Equity | NOK 2,4M | -24% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 27 438 | 28 763 | 29 219 | 31 784 | 32 335 | 37 951 | 41 118 | 41 708 | 45 369 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −4 155 | 1 512 | −12 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | 17 059 | 17 157 | 16 037 | 18 356 | 17 238 | −2 439 | 13 597 | 7 702 | 35 629 | −552 | −1 086 | 1 641 | −865 | 56 | −95 | 1 672 | −31 |
| Depreciation & amort. | −14 257 | −9 136 | −15 382 | −8 498 | −11 254 | −0 | −0 | −0 | −43 379 | −29 469 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | 2 802 | 8 021 | 655 | 9 858 | 5 985 | −2 439 | 13 597 | 7 702 | −7 751 | −30 021 | −1 086 | 1 641 | −865 | 56 | −95 | 1 672 | −31 |
| Net financials | −4 352 | −3 619 | −2 528 | −2 517 | −2 120 | −1 447 | 372 | 1 298 | −11 736 | 2 722 | −540 | −305 | −190 | −159 | −246 | 1 524 | 133 |
| Profit before tax | −1 550 | 4 401 | −1 873 | 7 341 | 3 864 | −3 887 | 13 970 | 9 000 | −19 487 | −27 300 | −1 626 | 1 336 | −1 055 | −103 | −340 | 3 196 | 102 |
| Tax | −4 249 | −8 592 | 2 993 | −43 | −33 | −43 | −21 | −416 | −1 200 | −1 286 | −220 | 294 | −232 | 1 900 | −75 | 703 | 22 |
| Net profit | 2 699 | 12 993 | −4 867 | 7 384 | 3 897 | −3 844 | 13 991 | 9 416 | −18 287 | −26 014 | −1 406 | 1 042 | −823 | −2 003 | −266 | 2 493 | 79 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 133 241 | 128 856 | 120 101 | 117 332 | 112 113 | 111 151 | 113 429 | 123 993 | 90 230 | 43 326 | 16 490 | 11 775 | 12 257 | 8 955 | 8 887 | 12 988 | 4 360 |
| Equity | 40 427 | 53 420 | 48 554 | 55 937 | 59 834 | 55 991 | 69 981 | 79 398 | 61 110 | 5 096 | 3 690 | 4 732 | 5 088 | 3 085 | 2 820 | 3 196 | 2 414 |
| Long-term debt | 86 934 | 72 999 | 67 138 | 57 963 | 48 466 | 39 551 | 30 242 | 26 564 | 10 393 | 2 521 | 12 547 | 6 806 | 6 995 | 5 643 | 5 887 | 0 | 0 |
| Short-term debt | 5 879 | 2 437 | 4 409 | 3 432 | 3 812 | 15 609 | 13 206 | 18 032 | 18 726 | 35 709 | 253 | 236 | 174 | 227 | 180 | 9 792 | 1 946 |
| Total debt | 92 814 | 75 436 | 71 547 | 61 395 | 52 279 | 55 161 | 43 448 | 44 595 | 29 119 | 38 230 | 12 800 | 7 043 | 7 169 | 5 870 | 6 067 | 9 792 | 1 946 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KJ Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Remøy Group As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Karl Johan Bakken | Chief Executive Officer | 0 companies |
| Helene Remøy | Board of Directors | 0 companies |
| Daniel Joakim Andersen Remøy | Board of Directors | 0 companies |
| Ola Beinnes Fosse | Board of Directors | 0 companies |
| Ole Andre Heggheim | Chairman | 0 companies |
| Line Remøy Strømsvik | Board of Directors | 0 companies |