| Revenue | NOK 19M | +67% |
| EBITDA | NOK 2,3M | +1198% |
| Net profit | NOK -1,4M | +40% |
| Total assets | NOK 86,3M | -8% |
| Equity | NOK 887K | -61% |
| Employees | 1 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 3 936 | 1 335 | 8 436 | 10 171 | 11 178 | 12 288 | 13 679 | 23 069 | 40 803 | 15 842 | 29 331 | 48 525 | 6 268 | 18 199 | 28 438 | 11 375 | 18 967 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −2 | −0 | −92 | −206 | −64 | −628 | −710 | 39 |
| EBITDA | 0 | 2 565 | 1 359 | 4 241 | 5 653 | 1 820 | 4 210 | 5 951 | 6 620 | 12 658 | 5 859 | 11 696 | 17 274 | 2 407 | 5 308 | 1 411 | 179 | 2 318 |
| Depreciation & amort. | −0 | −44 | −94 | −283 | −283 | −294 | −281 | −281 | −278 | −795 | −1 085 | −956 | −433 | −356 | −411 | −281 | −298 | −776 |
| EBIT | 0 | 2 521 | 1 265 | 3 958 | 5 370 | 1 526 | 3 929 | 5 670 | 6 342 | 11 863 | 4 774 | 10 740 | 16 841 | 2 051 | 4 897 | 1 130 | −120 | 1 541 |
| Net financials | 0 | −196 | −143 | −435 | −357 | −169 | −126 | −250 | −296 | −46 | 26 | 35 | −952 | −75 | −146 | 419 | −2 854 | −3 338 |
| Profit before tax | 0 | 2 325 | 1 122 | 3 523 | 5 014 | 1 357 | 3 803 | 5 421 | 6 045 | 11 817 | 4 800 | 10 775 | 15 889 | 1 976 | 4 751 | 1 548 | −2 974 | −1 797 |
| Tax | −0 | 652 | 315 | 990 | 1 405 | 380 | 1 053 | 1 467 | 1 570 | 3 096 | 977 | 2 456 | 3 491 | 519 | 1 045 | 341 | −654 | −396 |
| Net profit | 0 | 1 673 | 807 | 2 533 | 3 609 | 977 | 2 751 | 3 954 | 4 475 | 8 721 | 3 823 | 8 319 | 12 397 | 1 457 | 3 706 | 1 208 | −2 320 | −1 401 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | 10 897 | 14 955 | 20 011 | 19 359 | 23 358 | 33 613 | 37 656 | 46 745 | 40 466 | 44 066 | 55 342 | 87 389 | 80 489 | 80 286 | 91 875 | 93 514 | 86 345 |
| Equity | — | 6 882 | 7 676 | 9 205 | 12 155 | 11 702 | 15 893 | 19 103 | 22 579 | 29 300 | 33 123 | 41 442 | 6 897 | 5 407 | 6 366 | 2 640 | 2 288 | 887 |
| Long-term debt | 0 | 3 337 | 0 | 0 | 0 | 0 | 8 367 | 11 335 | 10 694 | 751 | 226 | 492 | 48 618 | 65 054 | 59 555 | 49 830 | 68 156 | 45 727 |
| Short-term debt | 0 | 679 | 789 | 1 250 | 964 | 2 254 | 9 354 | 7 217 | 13 472 | 10 415 | 10 717 | 13 409 | 31 874 | 10 027 | 14 365 | 39 405 | 23 071 | 39 731 |
| Total debt | 0 | 4 016 | 7 279 | 10 806 | 7 204 | 11 656 | 17 721 | 18 553 | 24 166 | 11 167 | 10 943 | 13 900 | 80 492 | 75 082 | 73 920 | 89 235 | 91 227 | 85 458 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FR Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
OB Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
KS Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — | |
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Bonera Utvikling As | Company | 100.0% | 100.0% | 2024 |
Ki Frøya As | Company | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Frode Riiber | Chief Executive Officer | 0 companies |
| Ole Brenden | Chief Executive Officer | 0 companies |
| Kristian Sørensen | Chief Executive Officer | 0 companies |
| Lasse Høyem | Chairman | 0 companies |
| Morten Sjoner Syrstad | Chairman | 0 companies |