| Revenue | NOK 36,8M | +38% |
| EBITDA | NOK 3M | +231% |
| Net profit | NOK 2,2M | +222% |
| Total assets | NOK 12,4M | +43% |
| Equity | NOK 3,9M | +47% |
| Employees | 17 | — |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 30 960 | 24 975 | 25 662 | 25 872 | 25 342 | 29 238 | 27 918 | 33 098 | 34 639 | 34 264 | 29 971 | 26 759 | 27 823 | 30 865 | 26 750 | 36 841 |
| Staff expenses | −9 347 | −10 110 | −9 944 | −8 196 | −4 938 | −4 952 | −5 078 | −5 992 | −6 403 | −5 743 | −6 780 | −6 870 | −6 969 | −7 607 | −7 909 | −9 579 |
| EBITDA | 3 314 | −5 328 | 674 | −1 489 | 1 890 | 3 717 | 1 977 | 1 589 | 1 753 | 2 084 | 679 | 653 | 610 | 1 562 | −2 273 | 2 967 |
| Depreciation & amort. | −242 | −227 | −146 | −142 | −77 | −0 | −0 | −7 | −15 | −16 | −24 | −32 | −170 | −260 | −200 | −211 |
| EBIT | 3 071 | −5 555 | 528 | −1 631 | 1 813 | 3 717 | 1 977 | 1 582 | 1 739 | 2 069 | 654 | 621 | 440 | 1 302 | −2 474 | 2 755 |
| Net financials | −123 | −631 | −393 | −175 | −159 | −69 | 24 | 17 | 33 | 71 | 92 | 31 | 20 | 76 | 139 | 113 |
| Profit before tax | 2 948 | −6 186 | 134 | −1 806 | 1 654 | 3 648 | 2 002 | 1 599 | 1 771 | 2 140 | 746 | 653 | 460 | 1 378 | −2 334 | 2 868 |
| Tax | 820 | 62 | −0 | −0 | −0 | −0 | −0 | 306 | 425 | 494 | 165 | 146 | 103 | 307 | −510 | 638 |
| Net profit | 2 129 | −6 248 | 134 | −1 806 | 1 654 | 3 648 | 2 002 | 1 293 | 1 347 | 1 646 | 581 | 506 | 357 | 1 071 | −1 825 | 2 230 |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11 690 | 7 506 | 4 017 | 6 264 | 3 816 | 6 055 | 9 213 | 8 694 | 8 135 | 9 732 | 7 939 | 8 172 | 8 449 | 9 053 | 8 706 | 12 429 |
| Equity | 872 | −2 184 | −1 050 | −2 240 | −586 | 3 062 | 2 064 | 2 857 | 2 904 | 2 950 | 3 531 | 4 037 | 4 394 | 4 465 | 2 641 | 3 871 |
| Long-term debt | 2 400 | 1 707 | 1 542 | 1 083 | 542 | 42 | 0 | 57 | 34 | 19 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 8 362 | 7 983 | 3 525 | 7 420 | 3 860 | 2 951 | 7 149 | 5 779 | 5 197 | 6 764 | 4 408 | 4 135 | 4 055 | 4 588 | 6 065 | 8 558 |
| Total debt | 10 762 | 9 690 | 5 066 | 8 504 | 4 402 | 2 993 | 7 149 | 5 837 | 5 231 | 6 782 | 4 408 | 4 135 | 4 055 | 4 588 | 6 065 | 8 558 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JV Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Røsi Invest As | Company | 80.0% | 80.0% | 2022 |
Crane Norway Group As | Company | 16.0% | 16.0% | 2022 |
| Individual | 4.0% | 4.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Vidar Nilsen | Chief Executive Officer | 0 companies |
| Bjørn Christian Røstad | Chairman | 0 companies |
| Roy Kristensen | Board of Directors | 0 companies |
| Trond Helge Skretting | Board of Directors | 0 companies |