| Revenue | NOK 4,3M | -6% |
| EBITDA | NOK -170K | -158% |
| Net profit | NOK -160K | +5% |
| Total assets | NOK 2,2M | +48% |
| Equity | NOK 630K | -20% |
| Employees | 5 | — |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2 399 | 2 016 | 2 267 | 2 585 | 3 489 | 3 808 | 3 142 | 4 175 | 4 209 | 4 301 | 5 168 | 5 003 | 4 496 | 5 291 | 4 527 | 4 265 |
| Staff expenses | −1 419 | −1 085 | −1 174 | −1 152 | −1 494 | −1 851 | −1 685 | −1 807 | −1 937 | −2 444 | −2 618 | −2 348 | −2 695 | −2 610 | −2 677 | −2 726 |
| EBITDA | 210 | 120 | 56 | 115 | 378 | 195 | 10 | 341 | 454 | 227 | 249 | 739 | −105 | 260 | −66 | −170 |
| Depreciation & amort. | −183 | −186 | −36 | −38 | −75 | −123 | −107 | −115 | −146 | −163 | −235 | −203 | −172 | −217 | −153 | −39 |
| EBIT | 27 | −66 | 19 | 78 | 303 | 72 | −98 | 227 | 308 | 64 | 14 | 536 | −278 | 43 | −219 | −209 |
| Net financials | −7 | −20 | −15 | −6 | −11 | −7 | −5 | −4 | 1 | 1 | 1 | −2 | 5 | 2 | 3 | 4 |
| Profit before tax | 21 | −86 | 5 | 71 | 293 | 65 | −103 | 223 | 309 | 65 | 15 | 534 | −273 | 45 | −216 | −205 |
| Tax | 6 | −24 | 2 | 23 | 84 | 21 | −23 | 58 | 77 | 17 | 4 | −34 | −59 | 10 | −47 | −45 |
| Net profit | 15 | −62 | 2 | 49 | 209 | 45 | −80 | 165 | 232 | 48 | 12 | 568 | −214 | 35 | −169 | −160 |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 066 | 1 016 | 1 058 | 1 078 | 1 263 | 1 167 | 1 238 | 1 456 | 1 465 | 1 426 | 1 678 | 1 907 | 1 809 | 1 643 | 1 456 | 2 160 |
| Equity | 182 | 120 | 122 | 171 | 379 | 424 | 345 | 510 | 742 | 790 | 802 | 1 138 | 924 | 959 | 791 | 630 |
| Long-term debt | 0 | 0 | 0 | 181 | 185 | 158 | 132 | 82 | 53 | 43 | 43 | 43 | 43 | 43 | 0 | 0 |
| Short-term debt | 513 | 514 | 654 | 726 | 699 | 585 | 762 | 864 | 671 | 593 | 834 | 726 | 842 | 641 | 665 | 1 530 |
| Total debt | 884 | 897 | 936 | 907 | 884 | 743 | 893 | 946 | 723 | 636 | 876 | 769 | 884 | 683 | 665 | 1 530 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RM Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2003 | — | — | |
| Chairman | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.0% | 33.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Remi Morgan Juvik Eilertsen | Chief Executive Officer | 0 companies |
| André Juvik Eilertsen | Board of Directors | 0 companies |
| Tom Kåre Eilertsen | Chairman | 0 companies |