| Revenue | NOK 19,3M | +2% |
| EBITDA | NOK 675K | +2% |
| Net profit | NOK 372K | +3% |
| Total assets | NOK 4,3M | +0% |
| Equity | NOK 657K | +131% |
| Employees | 16 | — |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 13 324 | 13 770 | 15 364 | 14 122 | 13 191 | 13 636 | 14 013 | 13 404 | 14 675 | 16 869 | 16 556 | 16 837 | 18 158 | 18 840 | 19 295 |
| Staff expenses | −5 886 | −5 480 | −5 637 | −4 999 | −4 365 | −4 245 | −4 687 | −4 476 | −5 005 | −6 153 | −6 403 | −4 899 | −5 140 | −5 305 | −5 114 |
| EBITDA | −1 110 | −923 | −173 | −217 | 268 | 701 | 739 | 303 | 429 | 835 | 781 | 731 | −205 | 664 | 675 |
| Depreciation & amort. | −164 | −144 | −23 | −20 | −20 | −13 | −16 | −5 | −23 | −222 | −239 | −191 | −187 | −174 | −167 |
| EBIT | −1 274 | −1 068 | −196 | −237 | 248 | 688 | 723 | 298 | 407 | 613 | 542 | 540 | −392 | 490 | 508 |
| Net financials | −32 | −170 | −207 | −379 | −175 | −189 | −207 | −96 | −130 | −149 | −104 | −83 | −108 | −130 | −121 |
| Profit before tax | −1 307 | −1 237 | −402 | −615 | 73 | 499 | 516 | 202 | 277 | 464 | 438 | 457 | −500 | 360 | 387 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −45 | −83 | −26 | −0 | 15 |
| Net profit | −1 307 | −1 237 | −402 | −615 | 73 | 499 | 516 | 202 | 277 | 464 | 483 | 541 | −474 | 360 | 372 |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3 014 | 3 115 | 2 586 | 2 488 | 2 743 | 2 947 | 3 018 | 3 547 | 4 667 | 4 348 | 4 507 | 4 711 | 5 085 | 4 264 | 4 281 |
| Equity | −949 | −2 186 | −2 589 | −3 204 | −3 131 | −2 632 | −2 116 | −1 914 | −1 637 | −1 173 | −529 | 307 | −75 | 285 | 657 |
| Long-term debt | 0 | 653 | 602 | 548 | 0 | 0 | 0 | 0 | 613 | 523 | 429 | 329 | 301 | 249 | 197 |
| Short-term debt | 3 963 | 4 648 | 4 572 | 5 144 | 5 874 | 5 579 | 5 133 | 5 461 | 5 691 | 4 998 | 4 607 | 4 075 | 4 859 | 3 731 | 3 428 |
| Total debt | 3 963 | 5 302 | 5 175 | 5 692 | 5 874 | 5 579 | 5 133 | 5 461 | 6 304 | 5 521 | 5 036 | 4 404 | 5 160 | 3 980 | 3 624 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RB Deputy Member | Deputy Member | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Gråbein Holding As | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Roar Borgersen | Deputy Member | 0 companies |
| Knut Borgersen | Chairman | 0 companies |