| Revenue | NOK 17M | -22% |
| EBITDA | NOK -828K | -145% |
| Net profit | NOK -733K | -153% |
| Total assets | NOK 7,2M | -19% |
| Equity | NOK 4,6M | -14% |
| Employees | 11 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8 786 | 5 206 | 8 943 | 8 407 | 11 292 | 13 934 | 12 214 | 13 413 | 16 342 | 13 763 | 12 079 | 12 729 | 12 668 | 15 053 | 16 148 | 21 887 | 16 995 |
| Staff expenses | −3 992 | −2 118 | −3 413 | −3 136 | −3 923 | −4 631 | −4 774 | −5 494 | −6 189 | −5 553 | −5 029 | −4 719 | −5 531 | −6 143 | −6 399 | −7 796 | −8 105 |
| EBITDA | 159 | −200 | 79 | 681 | 420 | 1 326 | 881 | 214 | 372 | 736 | 166 | 701 | −129 | 724 | 1 056 | 1 849 | −828 |
| Depreciation & amort. | −103 | −94 | −25 | −21 | −24 | −46 | −47 | −58 | −37 | −34 | −18 | −16 | −29 | −35 | −71 | −61 | −62 |
| EBIT | 56 | −294 | 54 | 661 | 395 | 1 279 | 834 | 156 | 335 | 702 | 148 | 685 | −158 | 689 | 986 | 1 788 | −889 |
| Net financials | 3 | −6 | −8 | −5 | −5 | −2 | 2 | −1 | −12 | −5 | −12 | 1 | −0 | −15 | −31 | −23 | −49 |
| Profit before tax | 59 | −300 | 46 | 656 | 390 | 1 277 | 836 | 155 | 323 | 697 | 136 | 686 | −158 | 673 | 955 | 1 764 | −938 |
| Tax | 16 | −83 | 13 | 184 | 110 | 359 | 226 | 44 | 82 | 169 | 32 | 151 | −35 | 148 | 210 | 388 | −205 |
| Net profit | 43 | −217 | 33 | 472 | 281 | 919 | 610 | 111 | 241 | 528 | 104 | 535 | −123 | 525 | 745 | 1 376 | −733 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2 702 | 2 203 | 2 365 | 2 741 | 3 046 | 5 400 | 4 386 | 3 923 | 5 344 | 5 221 | 5 088 | 4 904 | 6 090 | 6 249 | 8 440 | 8 857 | 7 162 |
| Equity | 1 194 | 977 | 1 010 | 1 482 | 1 762 | 2 081 | 2 290 | 2 401 | 2 642 | 3 170 | 3 074 | 3 609 | 3 485 | 4 010 | 4 505 | 5 381 | 4 648 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1 508 | 1 227 | 1 355 | 1 259 | 1 284 | 3 319 | 2 096 | 1 522 | 2 702 | 2 052 | 2 015 | 1 295 | 2 605 | 2 238 | 3 935 | 3 476 | 2 513 |
| Total debt | 1 508 | 1 227 | 1 355 | 1 259 | 1 284 | 3 319 | 2 096 | 1 522 | 2 702 | 2 052 | 2 015 | 1 295 | 2 605 | 2 238 | 3 935 | 3 476 | 2 513 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JR Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Malthe Winje As | Company | 51.0% | 51.0% | 2022 |
| Individual | 14.0% | 14.0% | 2022 | |
| Individual | 5.0% | 5.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Remi Svendsen | Chief Executive Officer | 0 companies |
| Terje Bratlie | Chairman | 0 companies |
| Frode Sagen | Board of Directors | 0 companies |