| Revenue | NOK 0 | — |
| EBITDA | NOK -57K | +88% |
| Net profit | NOK 1,7M | -42% |
| Total assets | NOK 29,7M | +6% |
| Equity | NOK 27,1M | +0% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 29 249 | 34 047 | 34 343 | 31 405 | 33 821 | 38 184 | 42 720 | 56 684 | 71 857 | 79 054 | 83 148 | 61 911 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −12 338 | −16 024 | −17 774 | −18 764 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | 2 048 | 2 054 | 1 457 | 1 219 | 570 | −1 800 | 3 427 | 5 868 | 6 153 | 5 713 | 4 482 | 1 458 | −55 | −186 | −129 | −490 | −57 |
| Depreciation & amort. | −1 048 | −1 061 | −907 | −1 759 | −695 | −1 137 | −1 035 | −1 499 | −922 | −889 | −1 170 | −1 390 | −0 | −0 | −0 | −0 | −0 |
| EBIT | 1 000 | 993 | 549 | −540 | −125 | −2 937 | 2 392 | 4 369 | 5 232 | 4 824 | 3 312 | 68 | −55 | −186 | −129 | −490 | −57 |
| Net financials | −618 | −558 | −579 | −587 | −537 | −949 | −783 | −995 | −216 | −220 | −297 | −397 | 0 | −3 379 | 26 | 3 448 | 1 774 |
| Profit before tax | 264 | 447 | −11 | −1 049 | −662 | −3 886 | 1 609 | 3 374 | 5 016 | 4 605 | 3 015 | −329 | −55 | −3 565 | −103 | 2 958 | 1 717 |
| Tax | 89 | 131 | −16 | −0 | −0 | −0 | −0 | −407 | 1 362 | 1 121 | 716 | −60 | 441 | −0 | −0 | −0 | −0 |
| Net profit | 174 | 316 | 5 | −1 049 | −662 | −3 886 | 1 609 | 3 782 | 3 654 | 3 483 | 2 299 | −270 | −496 | −3 565 | −103 | 2 958 | 1 717 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14 741 | 15 291 | 21 343 | 18 182 | 17 824 | 18 410 | 20 531 | 24 320 | 32 241 | 38 101 | 32 649 | 36 629 | 20 664 | 17 118 | 17 224 | 28 043 | 29 687 |
| Equity | 2 218 | 2 535 | 2 539 | 2 985 | 3 333 | 447 | 8 056 | 8 838 | 15 492 | 15 066 | 16 365 | 16 487 | 20 630 | 17 065 | 16 962 | 26 986 | 27 077 |
| Long-term debt | 5 614 | 7 015 | 0 | 0 | 6 348 | 5 521 | 6 108 | 4 750 | 4 150 | 3 550 | 2 950 | 5 361 | 0 | 0 | 0 | 986 | 967 |
| Short-term debt | 6 909 | 5 742 | 12 460 | 9 579 | 8 144 | 12 442 | 6 366 | 10 732 | 12 599 | 19 485 | 13 334 | 14 781 | 33 | 53 | 263 | 71 | 1 643 |
| Total debt | 12 523 | 12 757 | 18 803 | 15 198 | 14 492 | 17 963 | 12 474 | 15 482 | 16 749 | 23 035 | 16 284 | 20 142 | 33 | 53 | 263 | 1 057 | 2 610 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RM Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
KT Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Osland Origin As | Company | 62.7% | 62.7% | 2024 |
Fjord Invest Sørvest As | Company | 20.2% | 20.2% | 2022 |
Fjord Invest Såkorn As | Company | 16.1% | 16.1% | 2022 |
Peak Venture I As | Company | 10.8% | 10.8% | 2024 |
Steinar Holen Invest As | Company | 7.6% | 7.6% | 2024 |
Tømmer Holding As | Company | 5.2% | 5.2% | 2024 |
Arne Olav As | Company | 5.0% | 5.0% | 2024 |
| Individual | 3.5% | 3.5% | 2022 | |
Eit Engineering As | Company | 3.5% | 3.5% | 2024 |
| Individual | 1.5% | 1.5% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Richard Michael Cornell | Chief Executive Officer | 0 companies |
| Ketil Tømmernes | Chief Executive Officer | 0 companies |
| Jonny Atle Marøy | Chairman | 0 companies |
| Fredrik Knutssøn | Board of Directors | 0 companies |
| Thomas Berge | Board of Directors | 0 companies |
| Erik Jarle Osland | Chairman | 0 companies |
| Marte Sleire Hatlevik | Board of Directors | 0 companies |
| Steinar Holen | Board of Directors | 0 companies |