| Revenue | NOK 248K | -58% |
| EBITDA | NOK -160K | +54% |
| Net profit | NOK -252K | +25% |
| Total assets | NOK 1,7M | -15% |
| Equity | NOK 54K | -82% |
| Employees | 2 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 2 188 | 2 999 | 2 917 | 3 862 | 2 597 | 688 | 277 | 288 | 372 | 653 | 2 758 | 3 248 | 2 982 | 2 111 | 2 069 | 583 | 248 |
| Staff expenses | −0 | −1 490 | −1 408 | −1 233 | −1 268 | −692 | −396 | −372 | −22 | −0 | −0 | −2 122 | −1 935 | −2 016 | −1 913 | −1 931 | −460 | −0 |
| EBITDA | 0 | −357 | 530 | 575 | 1 412 | 921 | −239 | −586 | 38 | 217 | −20 | 282 | 982 | 357 | −204 | −313 | −344 | −160 |
| Depreciation & amort. | −0 | −34 | −40 | −88 | −147 | −155 | −123 | −58 | −58 | −0 | −0 | −33 | −72 | −139 | −155 | −155 | −85 | −109 |
| EBIT | 0 | −390 | 490 | 487 | 1 265 | 766 | −361 | −643 | −20 | 217 | −20 | 248 | 910 | 218 | −359 | −468 | −430 | −269 |
| Net financials | 0 | −109 | −83 | −131 | −86 | −122 | −58 | −58 | −110 | −115 | −98 | 0 | 2 | −1 | −1 | −0 | −14 | −54 |
| Profit before tax | 0 | −499 | 407 | 357 | 1 179 | 644 | −419 | −701 | −130 | 102 | −118 | 248 | 912 | 217 | −360 | −468 | −444 | −323 |
| Tax | −0 | −89 | 118 | 100 | 334 | 180 | −124 | −190 | −13 | 36 | −17 | 66 | 201 | 48 | −79 | −103 | −106 | −71 |
| Net profit | 0 | −410 | 289 | 256 | 845 | 464 | −296 | −511 | −117 | 67 | −101 | 182 | 711 | 169 | −280 | −365 | −338 | −252 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | 671 | 3 026 | 2 948 | 3 483 | 3 797 | 1 697 | 3 030 | 2 842 | 2 760 | 611 | 1 165 | 1 753 | 1 965 | 2 068 | 1 503 | 1 948 | 1 654 |
| Equity | — | −500 | −111 | 145 | 990 | 1 455 | 1 159 | 648 | 531 | 598 | 496 | 679 | 1 390 | 1 559 | 1 009 | 643 | 305 | 54 |
| Long-term debt | 0 | 765 | 2 733 | 2 097 | 1 986 | 1 981 | 159 | 2 096 | 1 968 | 1 838 | 40 | 3 | 5 | 53 | 693 | 493 | 1 436 | 1 351 |
| Short-term debt | 0 | 406 | 404 | 705 | 506 | 362 | 379 | 286 | 344 | 324 | 75 | 484 | 358 | 353 | 366 | 367 | 207 | 249 |
| Total debt | 0 | 1 171 | 3 137 | 2 803 | 2 492 | 2 343 | 538 | 2 382 | 2 311 | 2 162 | 115 | 487 | 363 | 406 | 1 059 | 860 | 1 643 | 1 600 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BO Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 8.0% | 8.0% | 2023 | |
| Individual | 8.0% | 8.0% | 2023 | |
| Individual | 8.0% | 8.0% | 2023 | |
| Individual | 8.0% | 8.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Bjørn Otterlei | Chief Executive Officer | 0 companies |
| Hanna Gjendem | Board of Directors | 0 companies |
| Hanna Otterlei | Board of Directors | 0 companies |