| Revenue | NOK 1,6M | -1% |
| EBITDA | NOK 446K | +196% |
| Net profit | NOK -429K | +64% |
| Total assets | NOK 15M | +0% |
| Equity | NOK -1,1M | -62% |
| Employees | 0 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 250 | 1 500 | 1 500 | 1 375 | 1 900 | 2 300 | 2 369 | 2 069 | 1 769 | 1 870 | 1 998 | 1 648 | 1 630 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | 201 | 1 458 | 1 400 | 1 062 | −1 294 | 1 444 | 1 219 | 1 316 | 715 | −329 | −699 | −463 | 446 |
| Depreciation & amort. | −36 | −213 | −213 | −213 | −213 | −213 | −213 | −213 | −213 | −213 | −213 | −213 | −213 |
| EBIT | 165 | 1 245 | 1 186 | 848 | −1 508 | 1 230 | 1 006 | 1 103 | 502 | −543 | −912 | −676 | 233 |
| Net financials | −94 | −805 | −649 | −391 | −345 | −341 | −316 | −338 | −340 | −317 | −482 | −830 | −783 |
| Profit before tax | 71 | 440 | 537 | 457 | −1 853 | 890 | 690 | 765 | 162 | −860 | −1 394 | −1 506 | −550 |
| Tax | 15 | 119 | 42 | 101 | −437 | 201 | 152 | 168 | 36 | −189 | −307 | −331 | −121 |
| Net profit | 56 | 321 | 495 | 355 | −1 416 | 689 | 538 | 597 | 126 | −670 | −1 088 | −1 175 | −429 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 17 055 | 17 134 | 16 274 | 17 499 | 17 450 | 18 096 | 17 349 | 17 921 | 18 174 | 14 727 | 15 819 | 15 001 | 14 965 |
| Equity | 639 | 855 | 1 351 | 1 706 | 291 | 979 | 1 517 | 2 114 | 2 240 | 1 569 | 482 | −693 | −1 122 |
| Long-term debt | 12 140 | 11 620 | 11 662 | 15 578 | 16 868 | 16 942 | 15 494 | 15 662 | 15 694 | 12 755 | 14 518 | 15 118 | 15 951 |
| Short-term debt | 4 275 | 4 659 | 3 261 | 215 | 291 | 175 | 339 | 146 | 239 | 402 | 819 | 575 | 136 |
| Total debt | 16 415 | 16 279 | 14 923 | 15 793 | 17 159 | 17 117 | 15 832 | 15 808 | 15 934 | 13 157 | 15 337 | 15 694 | 16 087 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GM Contact Person | Contact Person | 2017 | — | — |
OG Contact Person | Contact Person | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Bori Utbygging As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Gjermund Melby Brennsæter | Contact Person | 0 companies |
| Ole Gudmund Nadden | Contact Person | 0 companies |
| Johnny Brevik | Chairman | 0 companies |
| Geir Opedal | Board of Directors | 0 companies |