| Revenue | NOK 9,3M | -51% |
| EBITDA | NOK -926K | -72% |
| Net profit | NOK -1,3M | -46% |
| Total assets | NOK 7,8M | -26% |
| Equity | NOK -1,7M | -330% |
| Employees | 8 | — |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 132 | 674 | 711 | 1 597 | 867 | 319 | 378 | 708 | 2 531 | 3 229 | 4 522 | 7 302 | 8 186 | 22 185 | 18 939 | 9 313 |
| Staff expenses | −0 | −0 | −113 | −256 | 9 | −0 | −0 | −280 | −785 | −745 | −1 083 | −1 308 | −1 748 | −1 707 | −1 971 | −2 338 |
| EBITDA | 31 | 91 | −123 | −37 | 199 | −40 | −28 | −269 | −595 | −244 | −257 | −144 | −614 | 685 | −537 | −926 |
| Depreciation & amort. | −0 | −12 | −12 | −12 | −12 | −11 | −0 | −10 | −51 | −90 | −107 | −83 | −88 | −88 | −88 | −88 |
| EBIT | 31 | 79 | −136 | −49 | 187 | −51 | −28 | −279 | −646 | −334 | −364 | −227 | −701 | 597 | −625 | −1 014 |
| Net financials | 0 | −0 | −7 | −18 | −12 | −6 | −8 | −24 | −74 | −72 | −83 | −105 | −107 | −226 | −254 | −270 |
| Profit before tax | 31 | 79 | −143 | −67 | 175 | −57 | −35 | −303 | −720 | −406 | −447 | −331 | −808 | 371 | −879 | −1 284 |
| Tax | 7 | 22 | −4 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | 24 | 57 | −139 | −67 | 175 | −57 | −35 | −303 | −720 | −406 | −447 | −331 | −808 | 371 | −879 | −1 284 |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 284 | 356 | 795 | 1 072 | 596 | 492 | 466 | 1 453 | 2 597 | 4 013 | 4 890 | 5 554 | 6 491 | 14 959 | 10 545 | 7 779 |
| Equity | 124 | 181 | 43 | −24 | 150 | 93 | 58 | −169 | −889 | −1 295 | −1 742 | −2 073 | −2 881 | 490 | −389 | −1 673 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 860 | 2 401 | 4 159 | 5 091 | 6 314 | 6 116 | 3 726 | 3 913 | 4 047 |
| Short-term debt | 154 | 171 | 752 | 1 096 | 445 | 399 | 409 | 762 | 1 085 | 1 148 | 1 541 | 1 313 | 3 256 | 10 743 | 7 021 | 5 406 |
| Total debt | 159 | 175 | 752 | 1 096 | 445 | 399 | 409 | 1 622 | 3 485 | 5 308 | 6 632 | 7 627 | 9 372 | 14 469 | 10 934 | 9 452 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KL Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
GA Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Rimo Holding As | Company | 47.5% | 47.5% | 2024 |
Hagelund Forvaltning As | Company | 25.0% | 25.0% | 2024 |
Feb Holding As | Company | 25.0% | 25.0% | 2024 |
| Individual | 2.5% | 2.5% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Kristian Larsen | Chief Executive Officer | 0 companies |
| Geir André Holum-Jakobsen | Chief Executive Officer | 0 companies |
| Jan Erik Hagelund | Board of Directors | 0 companies |
| Per Vollum | Board of Directors | 0 companies |
| Jan Arne Krogsrud | Board of Directors | 0 companies |
| Terje Fredriksberg | Board of Directors | 0 companies |
| Finn Erik Byfuglien | Chairman | 0 companies |
| Thomas Strøm | Board of Directors | 0 companies |