| Revenue | NOK 4,6M | +36% |
| EBITDA | NOK 620K | -16% |
| Net profit | NOK 420K | -34% |
| Total assets | NOK 31M | +2% |
| Equity | NOK 25,8M | +2% |
| Employees | 5 | — |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2 801 | 3 775 | 4 377 | 6 209 | 4 876 | 5 803 | 5 475 | 3 760 | 3 299 | 6 203 | 2 455 | 2 871 | 3 264 | 3 336 | 4 552 |
| Staff expenses | −783 | −1 093 | −774 | −757 | −901 | −967 | −97 | −87 | −69 | −177 | −522 | −1 653 | −1 666 | −1 619 | −3 069 |
| EBITDA | 1 468 | 1 928 | 635 | 4 335 | 2 988 | 4 428 | 4 783 | 3 375 | 3 049 | 5 436 | 1 581 | 913 | 852 | 741 | 620 |
| Depreciation & amort. | −1 416 | −20 | −34 | −32 | −25 | −14 | −14 | −0 | −0 | −0 | −0 | −0 | −0 | −45 | −108 |
| EBIT | 52 | 1 909 | 601 | 4 302 | 2 963 | 4 415 | 4 769 | 3 374 | 3 049 | 5 436 | 1 581 | 913 | 852 | 696 | 512 |
| Net financials | 9 014 | −968 | −727 | −414 | −548 | −528 | −343 | −144 | 1 580 | 1 809 | −100 | 71 | 100 | 99 | 57 |
| Profit before tax | 9 065 | 941 | −126 | 3 888 | 2 414 | 3 886 | 4 426 | 3 230 | 4 630 | 7 244 | 1 481 | 983 | 952 | 795 | 569 |
| Tax | 5 | 285 | 2 | 1 122 | 684 | 1 070 | 1 171 | 790 | 609 | 1 366 | 324 | 234 | 215 | 156 | 149 |
| Net profit | 9 060 | 655 | −128 | 2 766 | 1 730 | 2 816 | 2 755 | 2 440 | 4 020 | 5 878 | 1 157 | 749 | 737 | 639 | 420 |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16 917 | 21 751 | 21 407 | 24 304 | 22 891 | 25 161 | 28 666 | 31 688 | 35 486 | 29 816 | 31 085 | 31 636 | 29 052 | 30 382 | 30 994 |
| Equity | 7 158 | 6 313 | 6 185 | 2 450 | 4 181 | 6 997 | 9 752 | 12 192 | 16 212 | 22 090 | 23 247 | 23 996 | 24 733 | 25 372 | 25 792 |
| Long-term debt | 5 153 | 12 730 | 14 560 | 14 085 | 14 350 | 13 675 | 13 675 | 13 720 | 13 040 | 1 971 | 1 892 | 1 801 | 48 | 822 | 689 |
| Short-term debt | 4 607 | 2 708 | 662 | 7 769 | 4 361 | 4 489 | 5 239 | 5 776 | 6 233 | 5 756 | 5 946 | 5 838 | 4 271 | 4 188 | 4 512 |
| Total debt | 9 759 | 15 438 | 15 222 | 21 853 | 18 711 | 18 164 | 18 914 | 19 496 | 19 274 | 7 726 | 7 838 | 7 640 | 4 319 | 5 010 | 5 201 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RJ Deputy Member | Deputy Member | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — | |
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 20.0% | 20.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Robert Joe Klein | Deputy Member | 0 companies |
| Roger Brobakk Opdal | Chairman | 0 companies |
| Roger Eck-Opdal | Chairman | 0 companies |