| Revenue | NOK 12,8M | +6% |
| EBITDA | NOK 9,9M | -2% |
| Net profit | NOK 4,2M | +117% |
| Total assets | NOK 82M | -1% |
| Equity | NOK 1,1M | -35% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 6 582 | 7 960 | 8 506 | 7 931 | 8 287 | 8 569 | 8 806 | 9 754 | 9 668 | 9 657 | 9 343 | 9 381 | 11 616 | 12 083 | 12 816 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −10 | −0 | −0 |
| EBITDA | −24 | −139 | 5 938 | 7 345 | 7 825 | 7 276 | 7 550 | 7 939 | 8 046 | 8 547 | 8 754 | 8 344 | 983 | 8 616 | 10 272 | 10 091 | 9 865 |
| Depreciation & amort. | −0 | −0 | −3 427 | −4 600 | −4 635 | −4 636 | −4 636 | −4 636 | −4 636 | −4 636 | −4 648 | −4 959 | −5 030 | −5 030 | −5 030 | −5 030 | −2 000 |
| EBIT | −24 | −139 | 2 512 | 2 745 | 3 190 | 2 640 | 2 914 | 3 303 | 3 410 | 3 911 | 4 106 | 3 385 | −4 047 | 3 586 | 5 242 | 5 061 | 7 865 |
| Net financials | −1 342 | −1 090 | −5 913 | −6 605 | −6 206 | −6 088 | −6 064 | −3 941 | −3 445 | −3 252 | −3 016 | −3 004 | −2 428 | −2 434 | −2 456 | −2 588 | −2 514 |
| Profit before tax | −1 366 | −1 229 | −3 401 | −3 860 | −3 016 | −3 448 | −3 150 | −638 | −35 | 660 | 1 091 | 381 | −6 475 | 1 152 | 2 786 | 2 473 | 5 351 |
| Tax | −383 | −344 | −947 | −1 081 | −844 | −1 100 | −851 | −365 | −104 | 55 | 147 | 84 | −1 425 | 254 | 615 | 544 | 1 165 |
| Net profit | −984 | −885 | −2 454 | −2 779 | −2 172 | −2 348 | −2 300 | −272 | 69 | 604 | 944 | 297 | −5 051 | 899 | 2 171 | 1 929 | 4 186 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 31 750 | 81 623 | 133 457 | 129 172 | 124 100 | 120 009 | 117 714 | 112 577 | 107 600 | 104 373 | 100 778 | 97 359 | 93 730 | 88 893 | 84 890 | 82 444 | 81 972 |
| Equity | −876 | 23 239 | 20 698 | 17 919 | 15 747 | 13 399 | 11 100 | 10 828 | 10 897 | 11 501 | 12 445 | 12 742 | 6 191 | 5 590 | 5 811 | 1 740 | 1 126 |
| Long-term debt | 32 433 | 58 114 | 110 708 | 108 729 | 104 735 | 102 035 | 101 184 | 99 119 | 94 315 | 90 370 | 86 517 | 82 601 | 85 171 | 81 015 | 78 127 | 75 468 | 73 373 |
| Short-term debt | 193 | 269 | 2 051 | 2 524 | 3 618 | 4 575 | 5 430 | 2 631 | 2 389 | 2 502 | 1 817 | 2 017 | 2 368 | 2 289 | 952 | 5 236 | 7 473 |
| Total debt | 32 626 | 58 383 | 112 759 | 111 254 | 108 353 | 106 610 | 106 614 | 101 750 | 96 704 | 92 872 | 88 333 | 84 617 | 87 539 | 83 303 | 79 079 | 80 705 | 80 846 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RM Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Barrus Capital As | Company | 50.0% | 50.0% | 2024 |
Mesel Invest As | Company | 45.0% | 45.0% | 2024 |
Pro-Nova As | Company | 5.0% | 5.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Rune Mesel | Chief Executive Officer | 0 companies |
| Erik Geelmuyden | Board of Directors | 0 companies |
| Svein Erik Utheim Halvorsen | Board of Directors | 0 companies |
| Vidar Robstad | Chairman | 0 companies |