| Revenue | NOK 33,1M | +16% |
| EBITDA | NOK -926K | -652% |
| Net profit | NOK -4,8M | -379% |
| Total assets | NOK 11,4M | -34% |
| Equity | NOK -3,7M | -429% |
| Employees | 31 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 684 | 948 | 1 529 | 1 987 | 8 158 | 14 765 | 13 438 | 14 568 | 19 872 | 17 678 | 20 047 | 21 601 | 24 989 | 28 026 | 28 422 | 33 081 |
| Staff expenses | −0 | −17 | −0 | −0 | −640 | −2 821 | −2 610 | −2 824 | −3 791 | −5 690 | −6 139 | −6 643 | −7 768 | −11 164 | −11 179 | −12 292 |
| EBITDA | 280 | 319 | 694 | 714 | 1 905 | −1 181 | 563 | 558 | 368 | 1 127 | 2 279 | 1 920 | 1 166 | 663 | 168 | −926 |
| Depreciation & amort. | −186 | −271 | −299 | −431 | −704 | −969 | −1 314 | −1 446 | −1 293 | −1 292 | −1 303 | −1 277 | −629 | −547 | −729 | −707 |
| EBIT | 93 | 48 | 395 | 283 | 1 202 | −2 150 | −751 | −888 | −925 | −165 | 976 | 643 | 537 | 116 | −562 | −1 633 |
| Net financials | −69 | −89 | −122 | −186 | −228 | −386 | −520 | −912 | −657 | −711 | −656 | −496 | −485 | −570 | −718 | −709 |
| Profit before tax | 24 | −41 | 273 | 97 | 974 | −2 536 | −1 271 | −1 800 | −1 582 | −876 | 320 | 147 | 53 | −454 | −1 280 | −2 341 |
| Tax | −0 | −0 | 49 | 28 | 273 | −685 | −271 | −396 | −345 | −121 | 70 | 32 | 12 | −100 | −281 | 2 438 |
| Net profit | 24 | −41 | 224 | 69 | 701 | −1 851 | −1 000 | −1 404 | −1 237 | −755 | 250 | 114 | 41 | −354 | −998 | −4 779 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 333 | 1 386 | 3 040 | 3 920 | 8 718 | 10 173 | 16 911 | 16 628 | 15 968 | 14 570 | 13 114 | 13 394 | 14 111 | 13 900 | 17 344 | 11 396 |
| Equity | 63 | 22 | 246 | 315 | 1 016 | 2 357 | 1 356 | 1 752 | 515 | 2 060 | 2 310 | 2 425 | 2 466 | 2 111 | 1 113 | −3 666 |
| Long-term debt | 917 | 774 | 2 481 | 2 800 | 4 305 | 4 544 | 11 634 | 12 200 | 9 524 | 9 440 | 8 609 | 7 734 | 6 966 | 5 637 | 8 556 | 7 885 |
| Short-term debt | 354 | 591 | 314 | 804 | 3 397 | 3 273 | 3 920 | 2 676 | 5 929 | 3 069 | 2 194 | 3 235 | 4 679 | 6 151 | 7 675 | 7 177 |
| Total debt | 1 270 | 1 364 | 2 794 | 3 604 | 7 702 | 7 816 | 15 554 | 14 876 | 15 453 | 12 509 | 10 803 | 10 969 | 11 645 | 11 789 | 16 231 | 15 062 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KØ Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Deputy Chairman | 2016 | — | — | |
ÅU | Chairman | 2016 | — | — |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Lunvik Rental As | Company | 39.1% | 39.1% | 2024 |
Multi Invest Møre 2 As | Company | 25.4% | 25.4% | 2023 |
Knut Ellingvåg Og Sønner As | Company | 25.4% | 25.4% | 2024 |
Tojw As | Company | 12.7% | 12.7% | 2024 |
Robekk As | Company | 12.7% | 12.7% | 2024 |
Uran Invest As | Company | 10.2% | 10.2% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Kjetil Øien | Chief Executive Officer | 0 companies |
| Øyvind Uran | Deputy Chairman | 0 companies |
| Åge Uran | Chairman | 0 companies |
| Tommy Vebenstad | Board of Directors | 0 companies |
| Kurt Åge Ellingvåg | Board of Directors | 0 companies |
| Per-Magnus Røeggen | Board of Directors | 0 companies |