| Revenue | NOK 441,3M | -10% |
| EBITDA | NOK -122,5M | +22% |
| Net profit | NOK -24,7M | +80% |
| Total assets | NOK 127,9M | -67% |
| Equity | NOK 13M | -66% |
| Employees | 8 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 559 799 | 6 878 000 | 535 995 | 612 219 | 943 270 | 607 975 | 593 735 | 615 520 | 594 095 | 570 905 | 662 830 | 704 736 | 684 800 | 640 375 | 488 011 | 441 263 |
| Staff expenses | −48 430 | −1 409 000 | 53 377 | 62 248 | 68 895 | −67 234 | −68 521 | −63 645 | −64 005 | −67 006 | −73 646 | −107 515 | −100 445 | −72 242 | −69 381 | −60 981 |
| EBITDA | 69 763 | 551 000 | 73 299 | 75 532 | 403 867 | 62 435 | 60 107 | 68 400 | 16 246 | 41 508 | 34 326 | 22 539 | −6 793 | −79 691 | −156 422 | −122 523 |
| Depreciation & amort. | −2 998 | −403 000 | 6 593 | 9 056 | 9 288 | −8 038 | −7 391 | −5 921 | −6 300 | −5 574 | −6 048 | −5 475 | −16 788 | −578 | −3 535 | −1 161 |
| EBIT | 66 765 | 148 000 | 79 892 | 84 588 | 413 155 | 54 397 | 52 717 | 62 479 | 9 946 | 35 934 | 28 278 | 17 064 | −23 581 | −80 269 | −159 957 | −123 684 |
| Net financials | −2 944 | −468 000 | −1 008 | 739 | 6 770 | 4 355 | −494 | 9 832 | −5 862 | 3 310 | −5 330 | 8 444 | 1 809 | −2 531 | −1 896 | 157 780 |
| Profit before tax | 63 821 | −320 000 | 78 884 | 85 327 | 419 925 | 58 752 | 52 223 | 72 311 | 4 083 | 39 244 | 22 948 | 25 508 | −21 772 | −82 800 | −161 854 | 34 095 |
| Tax | 18 715 | 36 000 | 21 903 | 24 234 | 117 907 | 16 185 | 11 606 | 17 307 | 1 293 | 8 410 | 5 489 | 5 901 | −4 606 | −18 143 | −35 481 | 58 750 |
| Net profit | 45 106 | −426 000 | 56 981 | 61 093 | 302 018 | 42 567 | 40 617 | 55 004 | 2 791 | 30 834 | 17 459 | 19 607 | −17 166 | −64 657 | −126 373 | −24 655 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 245 888 | 8 106 000 | 270 958 | 271 958 | 676 068 | 459 347 | 354 503 | 363 146 | 341 788 | 319 607 | 321 649 | 610 357 | 401 819 | 367 523 | 383 504 | 127 946 |
| Equity | 79 882 | 649 000 | 86 204 | 85 651 | 255 922 | 28 726 | 60 143 | 77 947 | 76 179 | 87 172 | 60 056 | 172 634 | 158 102 | 94 014 | 37 641 | 12 986 |
| Long-term debt | −6 212 | 6 107 000 | 0 | 0 | 79 625 | 146 109 | 63 672 | 26 873 | 13 991 | 9 250 | 2 166 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 149 050 | 1 014 000 | 171 572 | 173 354 | 308 930 | 222 321 | 190 480 | 216 402 | 207 823 | 188 616 | 225 327 | 403 813 | 196 926 | 217 803 | 262 533 | 103 941 |
| Total debt | 159 794 | 7 121 000 | 184 754 | 186 307 | 388 555 | 368 429 | 254 152 | 243 274 | 221 814 | 197 865 | 227 493 | 403 813 | 196 926 | 217 803 | 262 533 | 103 942 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MA Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
AK Deputy Member | Deputy Member | 2022 | — | — |
EL Deputy Member | Deputy Member | 2022 | — | — |
MP Deputy Member | Deputy Member | 2025 | — | — |
AE Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
AA Deputy Member | Deputy Member | 2022 | — | — |
AK Deputy Member | Deputy Member | 2025 | — | — |
JH Deputy Member | Deputy Member | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Bmi Group Holdings Uk Ltd | Company | 100.0% | 100.0% | 2024 |
| Individual | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Mette Andresen Bjerk | Chief Executive Officer | 0 companies |
| Astrid Kathrine Liaaen | Deputy Member | 0 companies |
| Erling Langås | Deputy Member | 0 companies |
| Marte Parelius Winsnes | Deputy Member | 0 companies |
| Andreas Edvin Salthammer Fritzsønn | Chief Executive Officer | 0 companies |
| Asgeir Andreas Ueland Lium | Deputy Member | 0 companies |
| Andrew Kristian Goble | Deputy Member | 0 companies |
| Jane Haraldsrud Jensen | Deputy Member | 0 companies |
| Emil Boysen | Board of Directors | 0 companies |
| Alexandra Olsen | Board of Directors | 0 companies |
| Lennart Furre | Board of Directors | 0 companies |
| Jim Normann Johansen | Board of Directors | 0 companies |
| Malin Terese Guthus | Board of Directors | 0 companies |
| Arnt Egil Aune | Board of Directors | 0 companies |
| Daniel Paul Richard Minney | Chairman | 0 companies |
| Jeanette Vannebo | Board of Directors | 0 companies |
| Jørgen Middelhede Erichsen | Chairman | 0 companies |
| Thomas Engberg | Board of Directors | 0 companies |
| Jeanette Grindbakken Vannebo | Board of Directors | 0 companies |
| Claus Uwe Callsen | Board of Directors | 0 companies |
| Kenneth Solhaug Hagen | Board of Directors | 0 companies |
| Geir Olav Sand | Board of Directors | 0 companies |
| Skjalg Yngve Thomassen | Chairman | 0 companies |
| Alexandra De Jesus Olsen | Board of Directors | 0 companies |
| Paul Stel | Board of Directors | 0 companies |