| Revenue | NOK 150K | -64% |
| EBITDA | NOK 82K | -76% |
| Net profit | NOK -45K | -117% |
| Total assets | NOK 2,5M | -5% |
| Equity | NOK 937K | -5% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 23 570 | 9 494 | 1 746 | 1 728 | 1 697 | 151 | 12 | 5 | 18 | 126 | 70 | 172 | 206 | 143 | 411 | 150 |
| Staff expenses | −12 360 | −4 552 | −63 | −1 | −0 | −115 | −163 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | 1 982 | 1 902 | 1 063 | 993 | 1 645 | −176 | −292 | −74 | −46 | −3 | −103 | −28 | 146 | 98 | 343 | 82 |
| Depreciation & amort. | −432 | −568 | −486 | −442 | −91 | −47 | −47 | −27 | −0 | −0 | −0 | −46 | −45 | −47 | −55 | −53 |
| EBIT | 1 549 | 1 334 | 577 | 552 | 1 555 | −223 | −338 | −102 | −46 | −3 | −103 | −74 | 101 | 51 | 288 | 29 |
| Net financials | −100 | −54 | −12 | 21 | 17 | −40 | 16 | 8 | 5 | 4 | −45 | −73 | −51 | −60 | −81 | −86 |
| Profit before tax | 1 449 | 1 280 | 565 | 573 | 1 572 | −263 | −322 | −94 | −41 | 1 | −148 | −147 | 49 | −10 | 207 | −58 |
| Tax | 410 | 357 | 151 | 150 | 436 | −53 | −85 | 24 | −0 | −0 | −0 | −0 | −0 | −0 | −64 | −13 |
| Net profit | 1 039 | 922 | 414 | 423 | 1 136 | −210 | −237 | −118 | −41 | 1 | −148 | −147 | 49 | −10 | 271 | −45 |
| Item | 2008 | 2009 | 2010 | 2011 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6 451 | 4 824 | 4 469 | 4 141 | 4 525 | 1 805 | 1 143 | 1 018 | 982 | 1 003 | 2 835 | 2 522 | 2 476 | 2 618 | 2 642 | 2 514 |
| Equity | 2 238 | 3 160 | 3 268 | 3 691 | 1 900 | 1 690 | 1 123 | 1 005 | 965 | 966 | 818 | 671 | 720 | 711 | 982 | 937 |
| Long-term debt | 1 116 | 977 | 512 | 80 | 115 | 61 | 0 | 0 | 0 | 0 | 1 800 | 1 769 | 1 691 | 1 614 | 1 557 | 1 506 |
| Short-term debt | 3 097 | 687 | 689 | 370 | 2 511 | 54 | 20 | 13 | 18 | 38 | 217 | 82 | 65 | 293 | 104 | 71 |
| Total debt | 4 213 | 1 664 | 1 201 | 450 | 2 625 | 115 | 20 | 13 | 18 | 38 | 2 017 | 1 851 | 1 756 | 1 907 | 1 660 | 1 577 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BO Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Madsen & Co As | Company | 50.0% | 50.0% | 2023 |
Bøneset Næringspark As | Company | 30.0% | 30.0% | 2023 |
På Rett Spor As | Company | 15.0% | 15.0% | 2023 |
| Individual | 10.0% | 10.0% | 2022 | |
| Individual | 5.0% | 5.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Bjørn Oddvar Madsen | Chief Executive Officer | 0 companies |
| Emil Sørheim | Board of Directors | 0 companies |
| Ole Johnny Hauge | Board of Directors | 0 companies |