| Revenue | NOK 354K | +160% |
| EBITDA | NOK -233K | -44% |
| Net profit | NOK -361K | -42% |
| Total assets | NOK 5,3M | +0% |
| Equity | NOK 2,1M | +4% |
| Employees | 0 | — |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 130 | 281 | 175 | 78 | 395 | 420 | 372 | 300 | 264 | 167 | 204 | 155 | 136 | 354 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | 54 | 189 | 86 | −84 | 300 | 334 | 268 | 197 | −9 | −50 | −85 | −148 | −161 | −233 |
| Depreciation & amort. | −147 | −147 | −161 | −163 | −165 | −176 | −198 | −210 | −52 | −51 | −45 | −47 | −53 | −68 |
| EBIT | −93 | 42 | −76 | −247 | 135 | 158 | 69 | −13 | −61 | −101 | −130 | −194 | −215 | −301 |
| Net financials | −102 | −105 | −109 | −108 | −102 | −110 | −106 | −112 | −94 | −87 | −92 | −115 | −77 | −162 |
| Profit before tax | −195 | −62 | −184 | −355 | 33 | 49 | −37 | −125 | −155 | −187 | −222 | −310 | −292 | −463 |
| Tax | −60 | 4 | −6 | −96 | −1 | 7 | −15 | −34 | −34 | −41 | −49 | −68 | −37 | −102 |
| Net profit | −136 | −67 | −178 | −259 | 34 | 42 | −22 | −91 | −121 | −146 | −173 | −241 | −255 | −361 |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3 176 | 3 085 | 3 437 | 2 907 | 2 939 | 3 253 | 3 185 | 3 014 | 3 036 | 3 671 | 4 136 | 4 799 | 5 296 | 5 272 |
| Equity | 843 | 713 | 726 | 467 | 501 | 634 | 612 | 567 | 446 | 577 | 1 059 | 1 922 | 1 998 | 2 081 |
| Long-term debt | 0 | 2 202 | 2 152 | 1 956 | 2 147 | 2 081 | 1 957 | 1 835 | 1 700 | 1 660 | 1 577 | 1 492 | 1 446 | 1 366 |
| Short-term debt | 109 | 170 | 558 | 484 | 291 | 537 | 615 | 612 | 891 | 1 435 | 1 500 | 1 384 | 1 851 | 1 824 |
| Total debt | 2 333 | 2 372 | 2 711 | 2 440 | 2 438 | 2 618 | 2 573 | 2 447 | 2 590 | 3 095 | 3 077 | 2 877 | 3 297 | 3 190 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BM Deputy Member | Deputy Member | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Tbs Invest As | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Beate Monica Forslund Simonsen | Deputy Member | 0 companies |
| Tommy Simonsen | Chairman | 0 companies |