| Revenue | NOK 5M | +55% |
| EBITDA | NOK 1,9M | +79% |
| Net profit | NOK 1,1M | -42% |
| Total assets | NOK 18,5M | -5% |
| Equity | NOK 6,1M | +21% |
| Employees | 3 | — |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2 731 | 2 982 | 3 232 | 3 693 | 3 603 | 4 220 | 3 599 | 3 617 | 4 168 | 4 231 | 4 357 | 4 419 | 3 230 | 5 012 |
| Staff expenses | −872 | −459 | −475 | −627 | −653 | −452 | −552 | −539 | −515 | −464 | −509 | −711 | −746 | −1 462 |
| EBITDA | 831 | 1 550 | 1 658 | 1 611 | 1 530 | 2 526 | 1 999 | 1 929 | 2 774 | 2 865 | 2 763 | 1 360 | 1 064 | 1 906 |
| Depreciation & amort. | −476 | −511 | −449 | −384 | −470 | −468 | −447 | −443 | −443 | −434 | −410 | −238 | −177 | −171 |
| EBIT | 355 | 1 038 | 1 209 | 1 227 | 1 060 | 2 058 | 1 552 | 1 486 | 2 331 | 2 432 | 2 353 | 1 121 | 886 | 1 735 |
| Net financials | −431 | −376 | −452 | −289 | −304 | −383 | −203 | −14 | 978 | 1 436 | 1 977 | 1 514 | 1 431 | −377 |
| Profit before tax | −77 | 663 | 756 | 938 | 757 | 1 675 | 1 350 | 1 473 | 3 309 | 3 867 | 4 330 | 2 635 | 2 317 | 1 358 |
| Tax | −20 | 188 | 235 | 254 | 266 | 440 | 345 | 360 | 728 | 851 | 953 | 580 | 508 | 301 |
| Net profit | −57 | 475 | 521 | 684 | 491 | 1 235 | 1 005 | 1 112 | 2 581 | 3 016 | 3 377 | 2 055 | 1 809 | 1 056 |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 20 867 | 20 064 | 23 831 | 19 861 | 21 624 | 25 041 | 34 435 | 54 456 | 59 842 | 62 284 | 75 531 | 122 274 | 19 547 | 18 539 |
| Equity | 6 223 | 6 698 | 7 219 | 7 903 | 8 394 | 9 629 | 10 634 | 31 012 | 36 644 | 39 660 | 42 402 | 84 270 | 5 044 | 6 100 |
| Long-term debt | 0 | 12 620 | 15 860 | 8 102 | 2 692 | 0 | 22 938 | 22 463 | 21 913 | 21 375 | 21 875 | 24 875 | 12 000 | 11 500 |
| Short-term debt | 397 | 746 | 752 | 3 855 | 10 538 | 15 412 | 864 | 982 | 1 285 | 1 249 | 11 254 | 13 129 | 2 503 | 938 |
| Total debt | 14 644 | 13 366 | 16 612 | 11 957 | 13 230 | 15 412 | 23 802 | 23 445 | 23 198 | 22 624 | 33 129 | 38 004 | 14 503 | 12 438 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BK Deputy Member | Deputy Member | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Pennie Invest As | Company | 29.6% | 29.6% | 2024 |
Hans Martin Invest As | Company | 29.6% | 29.6% | 2024 |
Johanna Invest As | Company | 29.6% | 29.6% | 2024 |
Kalvella As | Company | 11.3% | 11.3% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Bjørn Krangsaas | Deputy Member | 0 companies |
| Kirsti Høiseth | Chairman | 0 companies |