| Revenue | NOK 20,9M | +18% |
| EBITDA | NOK 662K | +179% |
| Net profit | NOK 326K | +137% |
| Total assets | NOK 8,8M | -20% |
| Equity | NOK 271K | +590% |
| Employees | 9 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 20 001 | 20 909 | 14 793 | 14 371 | 23 852 | 15 119 | 15 612 | 40 474 | 23 384 | 21 399 | 30 843 | 26 926 | 30 182 | 27 796 | 18 559 | 17 773 | 20 945 |
| Staff expenses | −3 226 | −3 099 | −4 267 | −4 974 | −4 603 | −5 122 | −7 252 | −9 076 | −10 134 | −9 210 | −11 497 | −13 045 | −12 458 | −12 884 | −12 409 | −9 429 | −9 170 |
| EBITDA | 4 140 | 4 198 | 447 | −1 | 1 294 | 51 | −7 290 | 3 136 | −1 978 | 1 315 | 3 756 | 1 365 | 3 358 | 674 | −3 445 | −837 | 662 |
| Depreciation & amort. | −125 | −37 | −9 | −165 | −488 | −582 | −521 | −366 | −231 | −193 | −112 | −178 | −415 | −220 | −309 | −312 | −158 |
| EBIT | 4 015 | 4 161 | 439 | −166 | 806 | −531 | −7 811 | 2 770 | −2 209 | 1 123 | 3 644 | 1 187 | 2 944 | 454 | −3 753 | −1 149 | 505 |
| Net financials | −251 | −75 | 64 | 213 | −309 | 120 | −515 | 72 | −5 228 | −65 | −140 | −50 | 91 | −184 | −129 | 277 | −179 |
| Profit before tax | 3 764 | 4 086 | 502 | 47 | 497 | −411 | −8 326 | 2 842 | −7 437 | 1 058 | 3 504 | 1 137 | 3 034 | 271 | −3 883 | −872 | 326 |
| Tax | 797 | 853 | 145 | 15 | 143 | −107 | −0 | −210 | 288 | −0 | −0 | 164 | 591 | 71 | −0 | −0 | −0 |
| Net profit | 2 967 | 3 233 | 357 | 31 | 353 | −304 | −8 326 | 3 052 | −7 724 | 1 058 | 3 504 | 973 | 2 444 | 200 | −3 883 | −872 | 326 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16 181 | 17 675 | 21 973 | 20 956 | 19 271 | 16 493 | 12 867 | 23 118 | 12 200 | 13 454 | 19 778 | 13 771 | 19 119 | 14 663 | 11 872 | 11 020 | 8 797 |
| Equity | 8 584 | 9 799 | 9 349 | 9 380 | 9 733 | 9 430 | 1 103 | 10 155 | 2 620 | 2 645 | 2 649 | 3 964 | 6 308 | 4 308 | 425 | −55 | 271 |
| Long-term debt | −69 | −69 | −69 | −69 | 1 515 | 1 481 | 3 416 | 1 810 | 2 084 | 1 670 | 1 248 | 113 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 7 409 | 7 765 | 12 556 | 10 692 | 8 022 | 5 583 | 8 347 | 11 153 | 7 496 | 9 139 | 15 882 | 9 694 | 12 811 | 10 356 | 11 447 | 11 076 | 8 527 |
| Total debt | 7 529 | 7 807 | 12 556 | 11 507 | 9 537 | 7 064 | 11 763 | 12 963 | 9 580 | 10 809 | 17 129 | 9 808 | 12 811 | 10 356 | 11 447 | 11 076 | 8 527 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FI Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
JT Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Racom Holding As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Frode Igland | Chief Executive Officer | 0 companies |
| Jan Terje By | Chief Executive Officer | 0 companies |
| Eirik Frantzen | Board of Directors | 0 companies |
| Bernt Iver Ferdinand Brovold | Board of Directors | 0 companies |
| Dag Wilhelm Ringvold Strømme | Chairman | 0 companies |
| David Halvorsen | Board of Directors | 0 companies |
| Trond Dale | Board of Directors | 0 companies |