| Revenue | NOK 7,1M | -27% |
| EBITDA | NOK 685K | -57% |
| Net profit | NOK 566K | -54% |
| Total assets | NOK 7,4M | +4% |
| Equity | NOK 5,6M | +1% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2 089 | 0 | 2 113 | 2 561 | 3 447 | 6 552 | 2 828 | 2 369 | 6 310 | 3 529 | 14 236 | 9 790 | 7 110 |
| Staff expenses | −866 | −0 | −629 | −1 223 | −1 756 | −1 916 | −1 440 | −1 882 | −2 293 | −2 265 | −2 534 | −3 917 | −4 361 |
| EBITDA | 423 | 0 | 845 | 416 | 366 | 796 | −551 | −485 | 684 | 201 | 4 267 | 1 600 | 685 |
| Depreciation & amort. | −0 | −0 | −37 | −38 | −43 | −44 | −44 | −38 | −38 | −40 | −41 | −66 | −104 |
| EBIT | 423 | 0 | 807 | 379 | 323 | 752 | −595 | −523 | 646 | 161 | 4 226 | 1 534 | 582 |
| Net financials | −21 | 0 | −60 | −58 | −52 | −59 | −45 | −52 | −6 | −37 | −74 | 61 | 145 |
| Profit before tax | 402 | 0 | 747 | 321 | 271 | 693 | −640 | −574 | 640 | 124 | 4 152 | 1 595 | 727 |
| Tax | 105 | −0 | 193 | 84 | 66 | 165 | −152 | −125 | 186 | 28 | 914 | 353 | 161 |
| Net profit | 297 | 0 | 554 | 237 | 205 | 528 | −489 | −449 | 455 | 96 | 3 238 | 1 243 | 566 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 903 | — | 3 263 | 3 384 | 3 542 | 7 822 | 3 406 | 2 996 | 3 620 | 3 498 | 7 753 | 7 149 | 7 412 |
| Equity | 397 | — | 1 196 | 1 433 | 1 638 | 2 165 | 1 677 | 1 238 | 1 968 | 2 064 | 5 302 | 5 544 | 5 611 |
| Long-term debt | 8 | 0 | 1 440 | 1 341 | 1 241 | 1 137 | 987 | 880 | 773 | 667 | 627 | 78 | 94 |
| Short-term debt | 1 498 | 0 | 627 | 610 | 664 | 4 519 | 743 | 878 | 879 | 768 | 1 824 | 1 527 | 1 707 |
| Total debt | 1 506 | 0 | 2 067 | 1 951 | 1 905 | 5 656 | 1 729 | 1 758 | 1 652 | 1 434 | 2 451 | 1 605 | 1 801 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JK Deputy Member | Deputy Member | 2011 | — | — |
GR Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Ryving Wpc As | Company | 47.0% | 47.0% | 2024 |
Equilibrium Holding As | Company | 38.0% | 38.0% | 2024 |
| Individual | 15.0% | 15.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Johannes Klemsdal | Deputy Member | 0 companies |
| Geir Robstad | Chief Executive Officer | 0 companies |
| Johan Peter Klemsdal | Chairman | 0 companies |