| Revenue | NOK 19,6M | +4% |
| EBITDA | NOK 682K | +199% |
| Net profit | NOK 568K | +128% |
| Total assets | NOK 10M | +10% |
| Equity | NOK 3,7M | +462% |
| Employees | 6 | — |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 53 | 8 663 | 16 172 | 13 399 | 13 346 | 13 792 | 14 573 | 17 068 | 22 612 | 20 724 | 21 536 | 23 645 | 20 638 | 23 880 | 23 164 | 18 842 | 19 581 |
| Staff expenses | −97 | −2 385 | −4 093 | −3 191 | −2 456 | −2 487 | −2 905 | −3 287 | −3 214 | −3 795 | −3 987 | −3 589 | −3 526 | −4 102 | −4 471 | −4 327 | −3 825 |
| EBITDA | −327 | −2 190 | −2 430 | −1 338 | 1 344 | 815 | 255 | 1 224 | 1 570 | −420 | −156 | 1 126 | 686 | 488 | 1 061 | −689 | 682 |
| Depreciation & amort. | −0 | −62 | −245 | −1 142 | −50 | −35 | −20 | −19 | −7 | −0 | −0 | −0 | −10 | −68 | −92 | −96 | −107 |
| EBIT | −327 | −2 251 | −2 675 | −2 481 | 1 294 | 780 | 235 | 1 206 | 1 564 | −420 | −156 | 1 126 | 676 | 420 | 969 | −785 | 575 |
| Net financials | 1 | −57 | −123 | −176 | −461 | −158 | −323 | −131 | −85 | −224 | −523 | −603 | −339 | −319 | −1 768 | −1 258 | −7 |
| Profit before tax | −326 | −2 308 | −2 798 | −2 656 | 834 | 622 | −88 | 1 075 | 1 479 | −644 | −679 | 523 | 337 | 101 | −799 | −2 043 | 568 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | 246 | −0 | −62 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | −326 | −2 308 | −2 798 | −2 656 | 834 | 622 | −88 | 1 075 | 1 233 | −644 | −617 | 523 | 337 | 101 | −799 | −2 043 | 568 |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 941 | 3 588 | 9 913 | 6 704 | 7 396 | 8 597 | 10 536 | 11 749 | 12 080 | 14 751 | 10 860 | 10 021 | 11 186 | 14 679 | 11 081 | 9 123 | 10 021 |
| Equity | 675 | 366 | 2 069 | 412 | 3 127 | 5 118 | 6 442 | 7 516 | 7 749 | 7 106 | 2 117 | 3 062 | 3 399 | 3 500 | 2 701 | 658 | 3 694 |
| Long-term debt | 0 | 0 | 0 | 1 606 | 826 | 186 | 79 | 79 | 0 | 0 | 615 | 615 | 332 | 0 | 0 | 5 000 | 2 696 |
| Short-term debt | 266 | 2 000 | 6 456 | 4 686 | 3 443 | 3 293 | 4 015 | 4 154 | 4 330 | 7 646 | 8 128 | 6 344 | 7 455 | 11 179 | 8 380 | 3 466 | 3 632 |
| Total debt | 266 | 3 222 | 7 845 | 6 292 | 4 269 | 3 479 | 4 094 | 4 233 | 4 330 | 7 646 | 8 743 | 6 959 | 7 787 | 11 179 | 8 380 | 8 466 | 6 328 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RM Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Chairman | 2023 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Rotek Holding As | Company | 85.0% | 85.0% | 2023 |
Tlco As | Company | 85.0% | 85.0% | 2024 |
Rolf Morten Holding As | Company | 7.5% | 7.5% | 2024 |
Punchline Holding As | Company | 7.5% | 7.5% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Rolf Morten Arnestad | Chief Executive Officer | 0 companies |
| Runar Paulsen | Chairman | 0 companies |
| Ola Erlandsen | Chairman | 0 companies |
| Thorleif Lerbrekk | Chairman | 0 companies |
| Dan-Erik Balchen Dyrud | Board of Directors | 0 companies |