| Revenue | NOK 2,4M | +5% |
| EBITDA | NOK 727K | +129% |
| Net profit | NOK -688K | +77% |
| Total assets | NOK 15,1M | +2% |
| Equity | NOK -9,7M | -8% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2 239 | 2 127 | 2 521 | 2 074 | 1 673 | 1 375 | 955 | 1 308 | 1 733 | 1 931 | 2 392 | 2 453 | 2 458 | 2 782 | 3 253 | 2 326 | 2 438 |
| Staff expenses | −146 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | −1 080 | 1 098 | 558 | 1 079 | 731 | −200 | 136 | 408 | 834 | 952 | 1 089 | 1 236 | 1 380 | 1 406 | −345 | −2 543 | 727 |
| Depreciation & amort. | −291 | −265 | −276 | −295 | −274 | −274 | −274 | −282 | −312 | −366 | −443 | −498 | −474 | −462 | −500 | −419 | −426 |
| EBIT | −1 371 | 833 | 283 | 784 | 457 | −475 | −138 | 125 | 522 | 586 | 646 | 739 | 906 | 944 | −845 | −2 963 | 301 |
| Net financials | −2 067 | −499 | −445 | −456 | −552 | −566 | −548 | −526 | −509 | −505 | −510 | −533 | −565 | −563 | −333 | −15 | −988 |
| Profit before tax | −3 438 | 334 | −162 | 328 | −96 | −1 041 | −686 | −401 | 13 | 82 | 136 | 205 | 342 | 381 | −1 177 | −2 978 | −688 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | −3 438 | 334 | −162 | 328 | −96 | −1 041 | −686 | −401 | 13 | 82 | 136 | 205 | 342 | 381 | −1 177 | −2 978 | −688 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7 521 | 7 390 | 7 226 | 6 974 | 6 856 | 6 022 | 5 727 | 5 637 | 5 584 | 6 584 | 6 673 | 6 310 | 6 337 | 8 638 | 8 086 | 14 876 | 15 111 |
| Equity | −4 284 | −3 950 | −4 112 | −3 784 | −3 880 | −4 920 | −5 606 | −6 007 | −5 994 | −5 912 | −5 776 | −5 571 | −5 229 | −4 848 | −6 025 | −9 004 | −9 691 |
| Long-term debt | 11 470 | 11 219 | 10 925 | 10 633 | 10 341 | 10 186 | 10 190 | 10 227 | 10 225 | 9 797 | 11 253 | 11 250 | 10 648 | 9 894 | 11 492 | 23 000 | 23 808 |
| Short-term debt | 336 | 122 | 412 | 126 | 394 | 757 | 1 144 | 1 418 | 1 352 | 2 699 | 1 197 | 631 | 919 | 3 592 | 2 620 | 880 | 994 |
| Total debt | 11 806 | 11 340 | 11 338 | 10 758 | 10 735 | 10 943 | 11 334 | 11 644 | 11 578 | 12 496 | 12 449 | 11 881 | 11 566 | 13 486 | 14 112 | 23 880 | 24 802 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JR Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — | |
| Chairman | 2025 | — | — | |
| Chairman | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Icm Capital As | Company | 86.0% | 86.0% | 2023 |
| Individual | 14.0% | 14.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Rune Moseby | Chief Executive Officer | 0 companies |
| Gudleiv Mæhlum Bjørklund | Chairman | 0 companies |
| Lars Kristian Vehus | Chairman | 0 companies |
| Hjalmar Ottesen | Chairman | 0 companies |