| Revenue | NOK 16,1M | -59% |
| EBITDA | NOK 307K | +20% |
| Net profit | NOK 422K | -64% |
| Total assets | NOK 12,7M | -16% |
| Equity | NOK 2,7M | -4% |
| Employees | 5 | — |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 28 719 | 30 857 | 33 751 | 31 108 | 28 612 | 26 450 | 28 133 | 32 462 | 32 607 | 32 454 | 36 732 | 35 772 | 50 313 | 62 786 | 39 217 | 16 080 |
| Staff expenses | −7 677 | −8 544 | −9 183 | −8 906 | −5 325 | −6 334 | −5 619 | −5 747 | −5 695 | −6 523 | −6 922 | −5 912 | −7 250 | −8 576 | −6 021 | −3 083 |
| EBITDA | −466 | 1 040 | −1 005 | 44 | 2 320 | −2 441 | 1 700 | 2 443 | 4 174 | 1 934 | 1 153 | 2 805 | 2 577 | 747 | 255 | 307 |
| Depreciation & amort. | −222 | −220 | −264 | −167 | −168 | −238 | −187 | −280 | −274 | −249 | −213 | −213 | −318 | −295 | −192 | −176 |
| EBIT | −688 | 820 | −1 269 | −123 | 2 152 | −2 680 | 1 513 | 2 162 | 3 900 | 1 684 | 940 | 2 593 | 2 259 | 452 | 63 | 131 |
| Net financials | 1 548 | 1 735 | −106 | 1 632 | 1 556 | −257 | −764 | −1 322 | −459 | 777 | 1 154 | 3 338 | 4 352 | 3 555 | 1 446 | 424 |
| Profit before tax | 860 | 2 555 | −1 375 | 1 509 | 3 708 | −2 936 | 749 | 840 | 3 441 | 2 462 | 2 093 | 5 931 | 6 611 | 4 007 | 1 508 | 555 |
| Tax | −180 | 488 | −300 | 341 | 1 202 | −464 | 335 | 566 | 870 | 707 | 190 | 1 267 | 1 461 | 925 | 336 | 133 |
| Net profit | 1 040 | 2 066 | −1 075 | 1 167 | 2 506 | −2 472 | 414 | 274 | 2 571 | 1 755 | 1 903 | 4 664 | 5 149 | 3 082 | 1 172 | 422 |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13 332 | 14 835 | 16 558 | 15 515 | 13 885 | 13 704 | 10 957 | 11 889 | 14 004 | 14 287 | 12 982 | 16 988 | 24 614 | 20 976 | 15 103 | 12 705 |
| Equity | 5 455 | 6 858 | 5 783 | 6 017 | 5 906 | 3 434 | 3 848 | 3 469 | 3 515 | 3 087 | 2 755 | 3 226 | 3 163 | 2 926 | 2 844 | 2 743 |
| Long-term debt | 142 | 0 | 349 | 276 | 101 | 2 442 | 375 | 634 | 540 | 1 165 | 1 275 | 2 044 | 1 719 | 822 | 579 | 395 |
| Short-term debt | 7 735 | 7 977 | 10 425 | 9 222 | 7 878 | 7 827 | 6 734 | 7 785 | 9 950 | 10 035 | 8 952 | 11 718 | 19 731 | 17 227 | 11 680 | 9 567 |
| Total debt | 7 877 | 7 977 | 10 775 | 9 498 | 7 979 | 10 270 | 7 109 | 8 420 | 10 490 | 11 200 | 10 227 | 13 762 | 21 450 | 18 049 | 12 259 | 9 962 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AM Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
AH Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
EC Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2024 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Rimedia As | Company | 92.7% | 92.7% | 2024 |
Strag As | Company | 7.3% | 7.3% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Anna Maria Røys Stranden | Chief Executive Officer | 0 companies |
| Arnstein Hopsdal Nilssen | Chief Executive Officer | 0 companies |
| Espen Christensen | Chief Executive Officer | 0 companies |
| Aleksandra Christensen Stranden | Chairman | 0 companies |
| Aleksandra Røys Stranden | Chairman | 0 companies |
| Rimma Stranden | Board of Directors | 0 companies |