| Revenue | NOK 177,1M | +156% |
| EBITDA | NOK -5,7M | -170% |
| Net profit | NOK -17,1M | -813% |
| Total assets | NOK 141,2M | +137% |
| Equity | NOK 42,1M | +143% |
| Employees | 73 | — |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 101 869 | 107 716 | 71 447 | 73 312 | 62 265 | 38 828 | 47 171 | 62 977 | 68 960 | 72 414 | 53 628 | 65 343 | 64 069 | 69 064 | 177 092 |
| Staff expenses | −19 975 | −23 772 | −21 703 | −21 837 | −19 685 | −12 943 | −14 010 | −16 555 | −18 882 | −18 956 | −14 276 | −15 337 | −16 300 | −17 790 | −56 062 |
| EBITDA | 8 667 | 7 042 | 5 247 | 8 991 | −2 153 | −2 248 | 921 | 4 195 | 4 050 | 4 185 | 2 155 | 5 418 | 4 442 | 8 202 | −5 704 |
| Depreciation & amort. | −3 193 | −3 188 | −3 261 | −3 155 | −1 677 | −1 598 | −1 610 | −1 612 | −1 759 | −1 849 | −1 667 | −1 600 | −1 855 | −3 227 | −11 493 |
| EBIT | 5 475 | 3 854 | 1 986 | 5 837 | −3 830 | −3 846 | −689 | 2 582 | 2 291 | 2 336 | 488 | 3 818 | 2 587 | 4 975 | −17 197 |
| Net financials | −3 149 | −4 710 | −3 351 | −3 266 | −671 | −488 | −516 | −757 | −881 | −861 | −789 | −686 | −1 143 | −1 900 | −4 747 |
| Profit before tax | 2 326 | −856 | −1 366 | 2 570 | −4 501 | −4 334 | −1 205 | 1 825 | 1 410 | 1 475 | −300 | 3 132 | 1 443 | 3 075 | −21 944 |
| Tax | 624 | 145 | −360 | 772 | −1 214 | −890 | −167 | 546 | 448 | 306 | −66 | 690 | 317 | 676 | −4 830 |
| Net profit | 1 702 | −1 001 | −1 006 | 1 799 | −3 286 | −3 444 | −1 038 | 1 279 | 962 | 1 169 | −234 | 2 442 | 1 126 | 2 399 | −17 114 |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 106 828 | 108 254 | 99 571 | 46 760 | 36 814 | 32 133 | 34 480 | 45 213 | 49 489 | 39 120 | 34 981 | 42 219 | 49 789 | 59 558 | 141 223 |
| Equity | 19 600 | 18 599 | 17 594 | 19 393 | 16 106 | 12 662 | 11 624 | 12 903 | 10 466 | 11 634 | 11 400 | 13 842 | 14 968 | 17 366 | 42 148 |
| Long-term debt | −860 | −650 | 70 459 | 17 813 | 12 693 | 12 484 | 12 484 | 13 760 | 16 020 | 13 304 | 12 089 | 12 131 | 13 124 | 19 223 | 19 497 |
| Short-term debt | 19 065 | 21 627 | 11 121 | 9 340 | 8 014 | 6 988 | 10 372 | 18 549 | 23 004 | 14 182 | 11 492 | 16 246 | 21 698 | 22 969 | 79 578 |
| Total debt | 86 368 | 89 005 | 81 580 | 27 152 | 20 707 | 19 471 | 22 855 | 32 309 | 39 024 | 27 486 | 23 581 | 28 378 | 34 822 | 42 192 | 99 075 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OR Deputy Member | Deputy Member | 2021 | — | — |
MH Observer | Observer | 2024 | — | — |
TL Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
GM Observer | Observer | 2021 | — | — |
MW Observer | Observer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2024 | — | — | |
| Chairman | 2022 | — | — | |
| Deputy Chairman | 2020 | — | — | |
| Board of Directors | 2021 | — | — | |
| Deputy Chairman | 2021 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Beform As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Odd Roger Søby | Deputy Member | 0 companies |
| Magnus Handberg Witzøe | Observer | 0 companies |
| Tormod Lie Johansen | Chief Executive Officer | 0 companies |
| Geir Morten Grymyr | Observer | 0 companies |
| Magnus Witzøe | Observer | 0 companies |
| Stig Wærnes | Chairman | 0 companies |
| Jens Christian Huus Hernes | Chairman | 0 companies |
| Ole-Even Arntzen | Deputy Chairman | 0 companies |
| Espen Håvard Hauan | Board of Directors | 0 companies |
| Bernt Thoresen | Deputy Chairman | 0 companies |
| Bjørnar Andre Ulstein | Board of Directors | 0 companies |
| Per Sjønne Berger | Board of Directors | 0 companies |
| Karl-Erik Bekken | Board of Directors | 0 companies |
| Martin Godø Molnes | Board of Directors | 0 companies |
| Arne Otto Arntzen | Chairman | 0 companies |