| Revenue | NOK 48M | +7% |
| EBITDA | NOK 1,4M | -50% |
| Net profit | NOK -370K | -114% |
| Total assets | NOK 17,5M | +7% |
| Equity | NOK 7M | -5% |
| Employees | 26 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 23 786 | 31 389 | 27 846 | 33 795 | 36 128 | 43 332 | 46 392 | 46 647 | 40 895 | 41 393 | 43 621 | 42 192 | 37 780 | 40 301 | 45 437 | 44 872 | 47 977 |
| Staff expenses | −0 | −9 881 | −12 547 | −13 546 | −15 121 | −16 317 | −20 089 | −20 541 | −23 189 | −20 546 | −19 973 | −21 119 | −20 300 | −16 849 | −17 307 | −18 960 | −20 246 | −21 198 |
| EBITDA | 0 | 2 258 | 2 621 | 366 | 2 222 | 2 262 | 1 288 | 4 461 | 899 | 2 229 | 2 648 | 1 060 | 1 693 | 2 609 | 3 192 | 4 143 | 2 768 | 1 380 |
| Depreciation & amort. | −0 | −115 | −125 | −131 | −112 | −122 | −243 | −209 | −171 | −145 | −161 | −99 | −103 | −51 | −54 | −92 | −144 | −138 |
| EBIT | 0 | 2 143 | 2 496 | 236 | 2 110 | 2 140 | 1 045 | 4 252 | 728 | 2 084 | 2 487 | 961 | 1 590 | 2 558 | 3 138 | 4 051 | 2 625 | 1 242 |
| Net financials | 0 | −48 | −17 | −14 | 43 | −12 | −13 | 42 | 6 | 23 | 86 | 78 | 263 | 58 | 50 | 213 | 543 | −1 232 |
| Profit before tax | 0 | 2 095 | 2 479 | 222 | 2 153 | 2 128 | 1 032 | 4 294 | 735 | 2 107 | 2 573 | 1 039 | 1 853 | 2 615 | 3 188 | 4 264 | 3 167 | 10 |
| Tax | −0 | 597 | 697 | 65 | 592 | 585 | 281 | 1 150 | 201 | 529 | 624 | 235 | 359 | 566 | 697 | 910 | 602 | 379 |
| Net profit | 0 | 1 498 | 1 782 | 157 | 1 561 | 1 543 | 751 | 3 144 | 533 | 1 577 | 1 949 | 804 | 1 494 | 2 049 | 2 491 | 3 354 | 2 566 | −370 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | 9 935 | 11 659 | 7 085 | 10 269 | 13 350 | 14 379 | 17 082 | 15 210 | 15 552 | 16 781 | 13 037 | 14 342 | 14 051 | 14 617 | 17 801 | 16 408 | 17 540 |
| Equity | — | 2 143 | 2 325 | 2 382 | 2 582 | 3 126 | 3 377 | 4 221 | 4 554 | 5 032 | 5 530 | 4 835 | 5 228 | 5 638 | 6 129 | 6 783 | 7 349 | 6 979 |
| Long-term debt | 0 | 530 | 410 | 290 | 170 | 1 500 | 2 483 | 2 283 | 2 083 | 1 883 | 675 | 325 | 175 | 25 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 7 262 | 8 924 | 4 414 | 7 516 | 8 725 | 8 519 | 10 578 | 8 572 | 8 637 | 10 576 | 7 878 | 8 938 | 8 388 | 8 489 | 11 018 | 9 059 | 10 561 |
| Total debt | 0 | 7 792 | 9 334 | 4 704 | 7 686 | 10 225 | 11 003 | 12 861 | 10 656 | 10 520 | 11 251 | 8 203 | 9 113 | 8 413 | 8 489 | 11 018 | 9 059 | 10 561 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JR Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
OA Chief Executive Officer | Chief Executive Officer | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Chairman | 2020 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Rosland Invest As | Company | 50.4% | 50.4% | 2023 |
Bakker Invest As | Company | 36.5% | 36.5% | 2023 |
| Individual | 5.9% | 5.9% | 2023 | |
| Individual | 3.7% | 3.7% | 2023 | |
| Individual | 1.1% | 1.1% | 2023 | |
| Individual | 1.0% | 1.0% | 2023 | |
| Individual | 1.0% | 1.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Johnny Rosland | Chief Executive Officer | 0 companies |
| Odd Arne Bakker | Chief Executive Officer | 0 companies |
| Signe Tunheim | Board of Directors | 0 companies |
| Roar Fjeldheim | Chairman | 0 companies |
| Kjell Fjeldheim | Chairman | 0 companies |
| Martin Vold | Board of Directors | 0 companies |