| Revenue | NOK 689K | -74% |
| EBITDA | NOK -562K | +9% |
| Net profit | NOK -11,3M | -1475% |
| Total assets | NOK 39,8M | -46% |
| Equity | NOK 6,5M | -65% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9 084 | 4 636 | 2 136 | 8 263 | 8 626 | 15 598 | 8 942 | 13 140 | 23 953 | 40 160 | 2 139 | 0 | 525 | 0 | 0 | 2 676 | 689 |
| Staff expenses | −2 034 | −1 671 | −2 173 | −2 294 | −2 615 | −3 862 | −4 124 | −3 691 | −27 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | −1 821 | 1 175 | −2 612 | 3 016 | 3 433 | 9 438 | 2 929 | 4 217 | 20 315 | 34 885 | 1 179 | −778 | −105 | −766 | −1 063 | −620 | −562 |
| Depreciation & amort. | −2 115 | −1 647 | −1 654 | −2 609 | −2 111 | −1 763 | −3 292 | −4 507 | −4 467 | −4 472 | −0 | −0 | −0 | −0 | −1 | −8 | −8 |
| EBIT | −3 936 | −472 | −4 266 | 407 | 1 321 | 7 675 | −363 | −289 | 15 847 | 30 413 | 1 179 | −778 | −105 | −766 | −1 063 | −628 | −570 |
| Net financials | 391 | 476 | 1 174 | −1 032 | −2 316 | −3 242 | −4 307 | −4 279 | −4 269 | −2 881 | 142 | 51 | −650 | −31 | 3 706 | −284 | −10 916 |
| Profit before tax | −3 545 | 4 | −3 092 | −625 | −994 | 4 433 | −4 669 | −4 569 | 11 579 | 27 531 | 1 321 | −726 | −756 | −797 | 2 642 | −912 | −11 486 |
| Tax | −963 | −1 | −861 | −171 | −271 | 986 | −1 260 | −1 560 | 2 841 | 6 198 | 1 | −133 | −161 | −198 | −293 | −195 | −189 |
| Net profit | −2 582 | 6 | −2 231 | −454 | −723 | 3 446 | −3 409 | −3 008 | 8 738 | 21 334 | 1 320 | −594 | −595 | −599 | 2 935 | −717 | −11 298 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 167 444 | 120 278 | 89 201 | 117 452 | 113 327 | 135 995 | 158 657 | 162 127 | 169 512 | 187 498 | 165 348 | 150 122 | 71 901 | 70 426 | 76 222 | 73 260 | 39 781 |
| Equity | 40 795 | 37 201 | 34 328 | 37 913 | 37 189 | 40 636 | 37 226 | 17 218 | 24 981 | 43 176 | 29 841 | 25 104 | 22 247 | 19 984 | 21 477 | 18 760 | 6 542 |
| Long-term debt | 0 | 0 | 0 | 0 | 59 407 | 83 819 | 107 057 | 110 700 | 113 576 | 114 477 | 129 652 | 117 929 | 45 783 | 48 077 | 51 255 | 51 366 | 31 082 |
| Short-term debt | 22 104 | 19 637 | 17 160 | 16 608 | 16 731 | 11 540 | 14 374 | 34 210 | 30 954 | 29 845 | 5 856 | 7 088 | 3 871 | 2 365 | 3 490 | 3 134 | 2 157 |
| Total debt | 126 649 | 83 077 | 54 873 | 79 539 | 76 138 | 95 359 | 121 430 | 144 909 | 144 531 | 144 322 | 135 508 | 125 017 | 49 654 | 50 442 | 54 745 | 54 500 | 33 239 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BM Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Kj Gruppen As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Bjørnar Myking | Chief Executive Officer | 0 companies |
| Knut Simen Jacobsen | Chairman | 0 companies |
| Aud Lisbeth Jacobsen | Board of Directors | 0 companies |
| Hanne Katrine Jacobsen | Board of Directors | 0 companies |