| Revenue | NOK 0 | — |
| EBITDA | NOK -24K | -101% |
| Net profit | NOK 142K | -92% |
| Total assets | NOK 1,8M | +4% |
| Equity | NOK 1,4M | +12% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2 459 | 4 352 | 7 516 | 8 531 | 6 934 | 7 366 | 5 163 | 853 | 195 | 187 | 200 | 168 | 168 | 192 | 192 | 2 451 | 0 |
| Staff expenses | −231 | −255 | −439 | −573 | −607 | −697 | −444 | 2 | −4 | −2 | −2 | −2 | −4 | −10 | −10 | −0 | −0 |
| EBITDA | 174 | 530 | 915 | 879 | 390 | 222 | 19 | 229 | 129 | 137 | 134 | 70 | 30 | 133 | 132 | 2 379 | −24 |
| Depreciation & amort. | −31 | −27 | −58 | −69 | −84 | −51 | −46 | −40 | −29 | −28 | −29 | −28 | −27 | −26 | −25 | −0 | −0 |
| EBIT | 143 | 502 | 857 | 810 | 306 | 170 | −28 | 189 | 99 | 108 | 105 | 42 | 4 | 107 | 107 | 2 379 | −24 |
| Net financials | −444 | 250 | −194 | −96 | 39 | 2 | −51 | −17 | −10 | 58 | −17 | 1 070 | 1 | 0 | 1 | 43 | 207 |
| Profit before tax | −301 | 752 | 664 | 714 | 345 | 172 | −78 | 172 | 89 | 166 | 88 | 1 112 | 4 | 107 | 109 | 2 422 | 183 |
| Tax | −82 | 207 | 187 | 202 | 105 | 44 | −21 | 48 | 23 | 40 | 23 | 15 | 3 | 24 | 21 | 533 | 41 |
| Net profit | −219 | 545 | 476 | 513 | 240 | 128 | −58 | 124 | 67 | 126 | 65 | 1 097 | 1 | 83 | 87 | 1 889 | 142 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2 014 | 2 866 | 4 012 | 4 251 | 4 226 | 4 225 | 2 897 | 1 497 | 1 412 | 2 103 | 1 021 | 1 617 | 877 | 1 009 | 796 | 1 755 | 1 823 |
| Equity | 99 | 644 | 720 | 833 | 873 | 876 | 818 | 802 | 769 | 895 | 960 | 856 | 858 | 641 | 728 | 1 217 | 1 360 |
| Long-term debt | 1 608 | 1 355 | 2 188 | 1 982 | 1 812 | 1 667 | 1 611 | 544 | 478 | 411 | 1 | 1 | 0 | 0 | 0 | 420 | 336 |
| Short-term debt | 307 | 867 | 1 104 | 1 436 | 1 541 | 1 682 | 468 | 150 | 165 | 798 | 61 | 760 | 20 | 368 | 68 | 118 | 127 |
| Total debt | 1 915 | 2 222 | 3 292 | 3 418 | 3 353 | 3 349 | 2 079 | 695 | 643 | 1 209 | 62 | 760 | 20 | 368 | 68 | 538 | 463 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PE Deputy Member | Deputy Member | 2005 | — | — |
JR Chief Executive Officer | Chief Executive Officer | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Acao As | Company | 50.0% | 50.0% | 2024 |
J.R.R. Holding As | Company | 50.0% | 50.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Per Erik Røgenes | Deputy Member | 0 companies |
| Jan Roar Røgenes | Chief Executive Officer | 0 companies |
| Arnfinn Adolfsen | Chairman | 0 companies |