| Revenue | NOK 4,3M | +19% |
| EBITDA | NOK 343K | +279% |
| Net profit | NOK 27K | +116% |
| Total assets | NOK 2,3M | -6% |
| Equity | NOK 1,4M | +2% |
| Employees | 3 | — |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 107 | 475 | 964 | 1 428 | 1 235 | 1 679 | 1 756 | 1 750 | 2 057 | 2 418 | 3 392 | 3 123 | 3 322 | 3 606 | 4 299 |
| Staff expenses | −0 | −119 | −678 | −664 | −652 | −667 | −667 | −674 | −765 | −1 829 | −1 904 | −1 975 | −2 513 | −2 642 | −2 990 |
| EBITDA | 86 | −60 | −43 | 443 | 79 | 191 | 157 | 319 | 286 | 13 | 99 | 217 | −165 | 90 | 343 |
| Depreciation & amort. | −0 | −269 | −563 | −840 | −1 022 | −1 022 | −0 | −0 | −0 | −0 | −0 | −69 | −278 | −278 | −278 |
| EBIT | 86 | −329 | −606 | −397 | −943 | −831 | 157 | 319 | 286 | 13 | 99 | 147 | −442 | −187 | 65 |
| Net financials | 0 | −5 | 5 | 2 | 2 | 0 | 0 | 0 | −6 | −756 | −8 | −13 | −22 | −33 | −29 |
| Profit before tax | 86 | −334 | −601 | −395 | −941 | −831 | 157 | 319 | 280 | −742 | 92 | 134 | −465 | −220 | 36 |
| Tax | 23 | −94 | −169 | −97 | −254 | −162 | 69 | 103 | 88 | 2 | 20 | 30 | −102 | −48 | 9 |
| Net profit | 64 | −241 | −432 | −298 | −687 | −668 | 88 | 216 | 192 | −744 | 72 | 105 | −363 | −172 | 27 |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 239 | 2 862 | 3 247 | 3 047 | 2 134 | 1 483 | 1 574 | 1 805 | 2 000 | 2 293 | 2 491 | 3 004 | 2 377 | 2 401 | 2 264 |
| Equity | 564 | 823 | 2 879 | 2 582 | 1 895 | 1 226 | 1 314 | 1 530 | 1 722 | 1 728 | 1 799 | 1 904 | 1 542 | 1 370 | 1 397 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30 | 20 |
| Short-term debt | 675 | 2 039 | 368 | 466 | 239 | 257 | 259 | 274 | 278 | 565 | 691 | 1 100 | 836 | 1 001 | 848 |
| Total debt | 675 | 2 039 | 368 | 466 | 239 | 257 | 259 | 274 | 278 | 565 | 691 | 1 100 | 836 | 1 031 | 868 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AR Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Høgnabben As | Company | 19.8% | 19.8% | 2024 |
Amliga As | Company | 14.8% | 14.8% | 2024 |
Sylvkallen As | Company | 12.7% | 12.7% | 2024 |
Rossi Consulting As | Company | 12.7% | 12.7% | 2024 |
Nsm As | Company | 11.3% | 11.3% | 2024 |
Rome As | Company | 10.8% | 10.8% | 2024 |
Prisma Consult As | Company | 10.7% | 10.7% | 2024 |
Hereri Invest As | Company | 5.2% | 5.2% | 2024 |
| Individual | 2.1% | 2.1% | 2022 | |
| Individual | 2.1% | 2.1% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Asgeir Rotevatn | Chief Executive Officer | 0 companies |
| Stian Bang | Board of Directors | 0 companies |
| Ole-Reinhart Pettersen Notø | Chairman | 0 companies |
| Jogeir Romestrand | Board of Directors | 0 companies |
| Audun Per Rossland | Board of Directors | 0 companies |
| Stig Kleive | Board of Directors | 0 companies |
| Leif Magne Klubbenes | Chairman | 0 companies |
| Øystein Omvik | Board of Directors | 0 companies |