| Revenue | NOK 10,5M | +1114% |
| EBITDA | NOK 636K | +2% |
| Net profit | NOK 32K | -87% |
| Total assets | NOK 11,9M | -43% |
| Equity | NOK 146K | +216% |
| Employees | 0 | — |
| Item | 2009 | 2010 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2 583 | 2 847 | 0 | 0 | 2 892 | 3 014 | 2 528 | 3 682 | 687 | 706 | 741 | 719 | 737 | 861 | 10 454 |
| Staff expenses | −492 | −484 | −0 | −0 | −507 | −600 | −382 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | 1 064 | 667 | 0 | 0 | 963 | 2 174 | 1 077 | 1 119 | 534 | 427 | 588 | 361 | 574 | 624 | 636 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | 1 064 | 667 | 0 | 0 | 963 | 2 174 | 1 077 | 1 119 | 534 | 427 | 588 | 361 | 574 | 624 | 636 |
| Net financials | −1 742 | −1 193 | 0 | 0 | −239 | −2 180 | 342 | −16 | 0 | 0 | −5 | 2 587 | −265 | −299 | −595 |
| Profit before tax | −677 | −526 | 0 | 0 | 724 | −7 | 1 419 | 1 103 | 534 | 427 | 582 | 2 948 | 309 | 325 | 41 |
| Tax | −190 | −147 | −0 | −0 | −209 | −78 | 264 | 229 | 96 | 94 | 128 | 649 | 106 | 71 | 9 |
| Net profit | −488 | −379 | 0 | 0 | 932 | 72 | 1 155 | 875 | 437 | 333 | 454 | 2 300 | 203 | 253 | 32 |
| Item | 2009 | 2010 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 19 195 | 19 969 | — | — | 29 595 | 28 412 | 6 796 | 7 205 | 4 830 | 5 152 | 5 589 | 14 496 | 11 144 | 20 721 | 11 892 |
| Equity | 3 266 | 2 819 | — | — | 7 398 | 3 475 | 4 630 | 4 064 | 47 | 46 | 46 | 47 | 53 | 46 | 146 |
| Long-term debt | 0 | 0 | 0 | 0 | 20 377 | 19 567 | 1 434 | 1 082 | 604 | 491 | 400 | 10 469 | 10 262 | 10 044 | 10 008 |
| Short-term debt | 176 | 255 | 0 | 0 | 1 820 | 5 370 | 731 | 2 058 | 4 179 | 4 615 | 5 142 | 3 980 | 829 | 10 631 | 1 738 |
| Total debt | 15 930 | 17 150 | 0 | 0 | 22 197 | 24 937 | 2 166 | 3 141 | 4 783 | 5 106 | 5 542 | 14 449 | 11 091 | 20 674 | 11 746 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KJ Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Ba5 Invest As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Johnsen | Chief Executive Officer | 0 companies |
| Ole Fredrik Boldersløw Qvale | Board of Directors | 0 companies |