| Revenue | NOK 291K | -28% |
| EBITDA | NOK 106K | +42% |
| Net profit | NOK -363K | +32% |
| Total assets | NOK 6,1M | -8% |
| Equity | NOK 1,8M | -17% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 0 | 0 | 200 | 365 | 375 | 380 | 682 | 646 | 672 | 750 | 882 | 1 004 | 787 | 403 | 291 |
| Staff expenses | −146 | −6 | −0 | −0 | −0 | −0 | −20 | −69 | −18 | −18 | −9 | −1 | −1 | −4 | −4 | −0 | −0 |
| EBITDA | −234 | −39 | 0 | 0 | 93 | 38 | 163 | 76 | 299 | 188 | 316 | 549 | 508 | 686 | 581 | 74 | 106 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −3 | −53 | −97 | −99 | −104 | −8 | −8 | −7 | −5 | −389 | −388 | −4 | −8 |
| EBIT | −234 | −39 | 0 | 0 | 90 | −15 | 66 | −23 | 196 | 180 | 308 | 542 | 503 | 298 | 193 | 70 | 98 |
| Net financials | −2 235 | −307 | 0 | 0 | 0 | −4 | −160 | −506 | −165 | 38 | −291 | −169 | −225 | −321 | −285 | −606 | −460 |
| Profit before tax | −2 469 | −345 | 0 | 0 | 90 | −19 | −94 | −529 | 30 | 219 | 17 | 374 | 278 | −23 | −92 | −535 | −363 |
| Tax | −0 | −0 | −0 | −0 | −94 | −2 | 96 | −0 | −0 | −0 | −0 | −0 | −0 | 69 | 75 | −0 | −0 |
| Net profit | −2 469 | −345 | 0 | 0 | 184 | −18 | −190 | −529 | 30 | 219 | 17 | 374 | 278 | −92 | −167 | −535 | −363 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 549 | — | 0 | 0 | 325 | 5 755 | 5 432 | 5 531 | 15 932 | 16 654 | 17 849 | 17 522 | 19 580 | 18 564 | 19 183 | 6 550 | 6 054 |
| Equity | — | −2 250 | 0 | 0 | 184 | 167 | −23 | 949 | 9 728 | 9 947 | 10 248 | 10 622 | 11 660 | 11 568 | 11 975 | 2 190 | 1 827 |
| Long-term debt | 0 | 2 250 | 0 | 0 | 0 | 5 534 | 5 356 | 4 486 | 6 076 | 6 622 | 7 498 | 6 826 | 7 774 | 6 504 | 6 526 | 3 713 | 3 572 |
| Short-term debt | 2 454 | 0 | 0 | 0 | 141 | 55 | 99 | 96 | 128 | 86 | 103 | 74 | 146 | 492 | 682 | 648 | 655 |
| Total debt | 2 454 | 2 250 | 0 | 0 | 141 | 5 588 | 5 455 | 4 583 | 6 204 | 6 707 | 7 601 | 6 900 | 7 920 | 6 996 | 7 208 | 4 360 | 4 227 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FR Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 21.7% | 21.7% | 2022 | |
| Individual | 8.6% | 8.6% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Frode Roalsø | Chief Executive Officer | 0 companies |
| Tone Roalsø | Board of Directors | 0 companies |