| Revenue | NOK 9,3M | +0% |
| EBITDA | NOK 536K | -35% |
| Net profit | NOK 176K | -56% |
| Total assets | NOK 4,3M | +0% |
| Equity | NOK 2,1M | +9% |
| Employees | 6 | — |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4 765 | 3 976 | 2 541 | 2 685 | 3 458 | 4 977 | 5 397 | 5 391 | 6 909 | 7 454 | 8 055 | 8 352 | 8 448 | 8 913 | 9 312 | 9 343 |
| Staff expenses | −1 456 | −1 535 | −1 130 | −1 129 | −1 347 | −1 364 | −1 964 | −2 062 | −2 163 | −2 685 | −2 793 | −2 241 | −2 592 | −3 450 | −3 521 | −3 771 |
| EBITDA | 54 | −140 | −98 | 78 | 91 | 97 | 255 | 258 | 686 | 104 | 395 | 738 | 114 | 195 | 825 | 536 |
| Depreciation & amort. | −13 | −0 | −0 | −0 | −10 | −0 | −0 | −17 | −34 | −34 | −35 | −28 | −76 | −137 | −239 | −237 |
| EBIT | 42 | −140 | −98 | 78 | 81 | 97 | 255 | 241 | 652 | 70 | 359 | 710 | 38 | 57 | 586 | 300 |
| Net financials | −4 | −10 | −6 | −7 | −15 | −8 | −32 | −21 | −22 | −17 | 7 | −5 | −38 | −65 | −76 | −74 |
| Profit before tax | 37 | −150 | −104 | 71 | 66 | 90 | 223 | 220 | 630 | 53 | 366 | 704 | −0 | −8 | 510 | 226 |
| Tax | 6 | −42 | −29 | 20 | 21 | 24 | 61 | 55 | 151 | 12 | 80 | 155 | −0 | −2 | 112 | 50 |
| Net profit | 31 | −109 | −75 | 51 | 46 | 65 | 163 | 165 | 479 | 41 | 286 | 549 | −0 | −6 | 398 | 176 |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 816 | 747 | 467 | 665 | 812 | 1 195 | 1 201 | 1 359 | 2 846 | 2 291 | 2 201 | 3 272 | 3 626 | 3 815 | 4 308 | 4 306 |
| Equity | 131 | 23 | −52 | −1 | 44 | 110 | 212 | 317 | 676 | 717 | 1 003 | 1 552 | 1 552 | 1 545 | 1 943 | 2 119 |
| Long-term debt | 97 | 0 | 0 | 52 | 138 | 400 | 328 | 249 | 167 | 81 | 0 | 0 | 1 140 | 1 060 | 1 036 | 900 |
| Short-term debt | 587 | 724 | 420 | 615 | 629 | 685 | 661 | 793 | 2 004 | 1 493 | 1 199 | 1 721 | 934 | 1 210 | 1 329 | 1 287 |
| Total debt | 685 | 724 | 520 | 667 | 768 | 1 085 | 989 | 1 042 | 2 170 | 1 574 | 1 199 | 1 721 | 2 074 | 2 270 | 2 365 | 2 187 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RM Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
RO Deputy Member | Deputy Member | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2026 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 20.0% | 20.0% | 2024 | |
| Individual | 20.0% | 20.0% | 2024 | |
| Individual | 10.0% | 10.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Rune Martin Berg Amdal | Chief Executive Officer | 0 companies |
| Realf Ording Helgesen | Deputy Member | 0 companies |
| Realf Ording Helgesen | Chairman | 0 companies |
| Sivert Ronald Løvmo Amdal | Board of Directors | 0 companies |
| Lasse Håkon Skage | Board of Directors | 0 companies |
| Mats Thorvaldsen | Chairman | 0 companies |