| Revenue | NOK 895K | +2% |
| EBITDA | NOK 646K | -4% |
| Net profit | NOK 429K | -4% |
| Total assets | NOK 3,1M | +3% |
| Equity | NOK 2,3M | -3% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 506 | 448 | 568 | 688 | 665 | 857 | 785 | 787 | 823 | 760 | 812 | 888 | 879 | 895 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | 395 | −187 | 326 | 368 | 446 | 696 | 605 | 610 | 646 | 544 | 676 | 430 | 670 | 646 |
| Depreciation & amort. | −134 | −139 | −139 | −130 | −117 | −114 | −110 | −108 | −101 | −100 | −97 | −97 | −97 | −97 |
| EBIT | 261 | −327 | 187 | 238 | 329 | 582 | 495 | 502 | 545 | 444 | 579 | 333 | 573 | 549 |
| Net financials | −185 | −147 | −130 | −111 | −91 | −86 | −78 | −70 | −1 | 0 | 0 | −0 | 1 | 1 |
| Profit before tax | 76 | −474 | 57 | 126 | 238 | 496 | 417 | 432 | 544 | 444 | 579 | 333 | 574 | 550 |
| Tax | 17 | −130 | 15 | 27 | 55 | 115 | 91 | 95 | 120 | 98 | 127 | 73 | 126 | 121 |
| Net profit | 59 | −344 | 42 | 100 | 183 | 381 | 325 | 337 | 424 | 346 | 452 | 260 | 448 | 429 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4 836 | 4 857 | 4 035 | 3 897 | 3 773 | 3 737 | 3 600 | 3 579 | 3 378 | 3 201 | 3 112 | 3 038 | 3 031 | 3 108 |
| Equity | 159 | 196 | 237 | 337 | 520 | 900 | 1 226 | 1 563 | 1 987 | 2 333 | 2 335 | 2 345 | 2 393 | 2 322 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1 408 | 1 745 | 120 | 125 | 60 | 188 | 121 | 120 | 164 | 99 | 577 | 323 | 526 | 677 |
| Total debt | 4 677 | 4 662 | 3 798 | 3 560 | 3 254 | 2 837 | 2 374 | 2 016 | 1 391 | 868 | 777 | 693 | 638 | 786 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MR Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2012 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Zocom As | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Mette Ramberg | Chief Executive Officer | 0 companies |
| Rolf Ramberg | Chairman | 0 companies |
| Rolf Ramberg | Board of Directors | 0 companies |