| Revenue | NOK 247,8M | +0% |
| EBITDA | NOK 1,9M | -70% |
| Net profit | NOK -1,4M | -162% |
| Total assets | NOK 62,8M | -37% |
| Equity | NOK 16,6M | -8% |
| Employees | 14 | — |
| Item | 2009 | 2010 | 2011 | 2012 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 39 733 | 63 480 | 94 245 | 144 671 | 188 491 | 172 042 | 187 626 | 192 632 | 199 067 | 230 271 | 174 247 | 181 568 | 197 604 | 246 636 | 247 752 |
| Staff expenses | −9 704 | −9 913 | −13 374 | −14 721 | −19 998 | −15 833 | −8 805 | −10 524 | −11 922 | −14 318 | −13 057 | −13 472 | −13 194 | −14 601 | −14 889 |
| EBITDA | −1 541 | 1 182 | 804 | 4 554 | −1 196 | −4 940 | 3 423 | 4 625 | 5 259 | 9 206 | 3 155 | 8 989 | 10 975 | 6 252 | 1 857 |
| Depreciation & amort. | −24 | −11 | −0 | −28 | −285 | −404 | −361 | −326 | −620 | −673 | −802 | −717 | −719 | −563 | −685 |
| EBIT | −1 565 | 1 171 | 804 | 4 526 | −1 482 | −5 344 | 3 062 | 4 299 | 4 640 | 8 532 | 2 353 | 8 272 | 10 256 | 5 690 | 1 172 |
| Net financials | −15 759 | −366 | 3 651 | −1 118 | −1 649 | −1 109 | −1 214 | −747 | −818 | −1 360 | −864 | −1 056 | −970 | −2 780 | −2 930 |
| Profit before tax | −17 324 | 805 | 4 455 | 3 408 | −3 131 | −6 453 | 1 848 | 3 552 | 3 822 | 7 172 | 1 489 | 7 217 | 9 286 | 2 909 | −1 758 |
| Tax | −850 | −765 | −9 | 963 | −817 | −1 459 | 626 | 938 | 688 | 1 199 | 358 | 1 610 | 2 068 | 673 | −363 |
| Net profit | −16 474 | 1 570 | 4 463 | 2 445 | −2 314 | −4 994 | 1 222 | 2 614 | 3 133 | 5 973 | 1 131 | 5 607 | 7 217 | 2 236 | −1 395 |
| Item | 2009 | 2010 | 2011 | 2012 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14 514 | 22 934 | 26 151 | 40 770 | 49 840 | 38 438 | 39 783 | 49 270 | 45 498 | 62 706 | 66 851 | 67 520 | 61 276 | 99 002 | 62 757 |
| Equity | −9 402 | −7 832 | −3 369 | −1 117 | 400 | 400 | 1 622 | 4 236 | 6 189 | 10 347 | 11 100 | 12 782 | 18 461 | 17 958 | 16 563 |
| Long-term debt | 14 473 | 19 091 | 0 | 24 822 | 7 879 | 6 628 | 5 727 | 5 170 | 5 171 | 4 745 | 4 086 | 2 546 | 1 275 | 26 068 | 23 679 |
| Short-term debt | 8 580 | 11 504 | 13 493 | 17 065 | 41 561 | 31 410 | 32 434 | 39 864 | 34 137 | 47 614 | 51 665 | 52 193 | 41 540 | 54 976 | 22 515 |
| Total debt | 23 053 | 30 595 | 29 520 | 41 887 | 49 440 | 38 038 | 38 161 | 45 034 | 39 309 | 52 359 | 55 751 | 54 739 | 42 815 | 81 044 | 46 194 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OB Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
JR Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Chairman | 2023 | — | — | |
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Istrail Gruppen As | Company | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Oddbjørn Buer | Chief Executive Officer | 0 companies |
| John Richard Fossum Egén | Chief Executive Officer | 0 companies |
| Jostein Kvame | Board of Directors | 0 companies |
| Arvid Gusland | Chairman | 0 companies |
| Anders Knut Skipenes | Chairman | 0 companies |