| Revenue | NOK 16,1M | -12% |
| EBITDA | NOK 400K | -66% |
| Net profit | NOK 249K | -72% |
| Total assets | NOK 4,4M | +3% |
| Equity | NOK 2,2M | -2% |
| Employees | 8 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6 900 | 5 998 | 7 799 | 6 938 | 8 540 | 9 354 | 7 974 | 9 293 | 9 771 | 10 400 | 10 642 | 9 700 | 12 162 | 18 225 | 16 119 |
| Staff expenses | −1 905 | −1 713 | −2 312 | −2 082 | −2 295 | −2 273 | −2 267 | −2 414 | −2 762 | −2 470 | −2 121 | −2 893 | −3 181 | −4 122 | −4 191 |
| EBITDA | 519 | −590 | 409 | −153 | 391 | 894 | 369 | 907 | 484 | 901 | 400 | −31 | 756 | 1 177 | 400 |
| Depreciation & amort. | −0 | −20 | −20 | −20 | −0 | −0 | −0 | −0 | −3 | −13 | −19 | −59 | −62 | −59 | −24 |
| EBIT | 519 | −610 | 389 | −173 | 391 | 894 | 369 | 907 | 481 | 888 | 381 | −90 | 694 | 1 118 | 376 |
| Net financials | −30 | −35 | −50 | −52 | −47 | −37 | −44 | −19 | −1 | −14 | −47 | −63 | −32 | −63 | −57 |
| Profit before tax | 489 | −645 | 340 | −225 | 344 | 857 | 325 | 888 | 480 | 874 | 334 | −153 | 661 | 1 055 | 319 |
| Tax | 139 | −180 | 94 | −63 | 96 | 245 | 89 | 240 | 124 | 213 | 99 | −0 | 147 | 169 | 70 |
| Net profit | 350 | −465 | 246 | −162 | 248 | 612 | 236 | 649 | 356 | 661 | 234 | −153 | 515 | 886 | 249 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2 834 | 2 565 | 2 773 | 1 855 | 2 743 | 3 363 | 2 512 | 3 401 | 3 310 | 3 864 | 2 659 | 2 313 | 4 168 | 4 275 | 4 396 |
| Equity | 747 | 282 | 528 | 366 | 613 | 1 225 | 1 461 | 2 110 | 2 165 | 826 | 1 060 | 907 | 1 422 | 2 232 | 2 181 |
| Long-term debt | 1 441 | 1 119 | 894 | 742 | 634 | 582 | 465 | 351 | 5 | 5 | 0 | 0 | 0 | 7 | 31 |
| Short-term debt | 646 | 1 164 | 1 352 | 747 | 1 496 | 1 556 | 586 | 941 | 1 139 | 3 033 | 1 599 | 1 405 | 2 746 | 2 036 | 2 184 |
| Total debt | 2 087 | 2 283 | 2 246 | 1 489 | 2 129 | 2 138 | 1 051 | 1 291 | 1 144 | 3 038 | 1 599 | 1 405 | 2 746 | 2 043 | 2 215 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RA Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
ML Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Glomseth As | Company | 75.0% | 75.0% | 2022 |
Gustav Nilsen As | Company | 25.0% | 25.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Raymond Andersen | Chief Executive Officer | 0 companies |
| Mads Leonhardsen | Chief Executive Officer | 0 companies |
| Gustav Andreas Nilsen | Board of Directors | 0 companies |
| Øyvind Glomseth | Chairman | 0 companies |