| Revenue | NOK 141,1M | +102% |
| EBITDA | NOK -48,3M | -90% |
| Net profit | NOK -39M | -121% |
| Total assets | NOK 517,1M | -5% |
| Equity | NOK 200M | -14% |
| Employees | 16 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 37 041 | 5 970 | 19 651 | 11 879 | 135 995 | 405 468 | 14 513 | 47 909 | 235 678 | 23 484 | 42 326 | 226 795 | 320 841 | 61 317 | 83 669 | 69 968 | 141 126 |
| Staff expenses | −253 | −2 058 | −4 745 | −6 369 | −8 447 | −12 404 | −14 003 | −14 178 | −13 717 | −11 068 | −11 181 | −13 774 | −18 938 | −16 659 | −24 230 | −28 407 | −25 500 |
| EBITDA | 657 | −78 | 775 | 412 | 10 406 | 25 156 | −36 113 | −54 835 | −355 395 | −50 666 | 145 951 | 75 143 | 154 846 | −31 577 | −22 310 | −25 460 | −48 285 |
| Depreciation & amort. | −2 | −17 | −43 | −48 | −134 | −0 | −0 | −0 | −2 977 | −298 | −109 | −53 | −347 | −403 | −493 | −672 | −609 |
| EBIT | 655 | −95 | 732 | 364 | 10 272 | 25 156 | −36 113 | −54 835 | −358 372 | −50 964 | 145 842 | 75 090 | 154 499 | −31 980 | −22 803 | −26 132 | −48 894 |
| Net financials | 386 | 120 | 1 699 | 256 | −6 194 | 15 090 | 68 544 | −220 687 | −28 189 | −13 164 | 829 | 1 636 | −2 887 | 3 875 | 2 349 | 3 056 | 8 103 |
| Profit before tax | 1 040 | 25 | 2 431 | 620 | 4 078 | 40 246 | 32 431 | −275 522 | −386 561 | −64 127 | 146 671 | 76 725 | 151 612 | −28 105 | −20 454 | −23 076 | −40 791 |
| Tax | 293 | 7 | 687 | 190 | 1 172 | 11 437 | 9 655 | −1 892 | −92 615 | −13 240 | 33 775 | 17 280 | 32 305 | −6 353 | −4 913 | −5 389 | −1 743 |
| Net profit | 747 | 18 | 1 744 | 430 | 2 906 | 28 809 | 22 777 | −273 630 | −293 946 | −50 887 | 112 896 | 59 445 | 119 307 | −21 752 | −15 541 | −17 687 | −39 048 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 924 | 5 221 | 5 035 | 8 913 | 356 346 | 524 706 | 593 971 | 698 828 | 469 025 | 413 386 | 382 784 | 384 384 | 448 889 | 530 869 | 553 634 | 541 709 | 517 084 |
| Equity | 1 122 | 1 140 | 2 884 | 3 314 | 36 338 | 228 726 | 225 405 | 398 930 | 83 255 | 92 073 | 282 137 | 286 491 | 282 793 | 261 041 | 245 500 | 232 248 | 200 029 |
| Long-term debt | 1 | 8 | 5 | 0 | 200 000 | 0 | 100 000 | 247 560 | 255 627 | 263 962 | 76 652 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 801 | 4 073 | 2 147 | 5 598 | 120 008 | 295 980 | 268 566 | 52 339 | 130 143 | 57 352 | 23 995 | 97 893 | 166 096 | 269 827 | 308 134 | 309 461 | 317 055 |
| Total debt | 802 | 4 081 | 2 151 | 5 598 | 320 008 | 295 980 | 368 566 | 299 898 | 385 770 | 321 313 | 100 647 | 97 893 | 166 096 | 269 827 | 308 134 | 309 461 | 317 055 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SR Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Rimfrost Holding As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Stig Rune Remøy | Chief Executive Officer | 0 companies |
| Anders Almestad | Chairman | 0 companies |