| Revenue | NOK 21,1M | -15% |
| EBITDA | NOK 83K | -91% |
| Net profit | NOK -629K | -342% |
| Total assets | NOK 7,6M | -4% |
| Equity | NOK 782K | -45% |
| Employees | 17 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 10 955 | 10 105 | 17 723 | 13 584 | 16 572 | 17 626 | 21 079 | 18 500 | 16 609 | 21 095 | 20 799 | 28 818 | 16 364 | 22 144 | 22 681 | 24 829 | 21 083 |
| Staff expenses | −4 842 | −3 891 | −6 465 | −6 292 | −7 320 | −7 407 | −6 750 | −5 851 | −5 062 | −6 605 | −7 541 | −7 907 | −5 603 | −7 743 | −8 306 | −8 450 | −8 635 |
| EBITDA | 223 | 325 | 1 827 | 115 | 750 | 409 | −56 | 1 014 | 1 734 | 3 467 | −164 | 2 692 | 35 | 1 598 | −1 129 | 911 | 83 |
| Depreciation & amort. | −193 | −216 | −245 | −247 | −331 | −302 | −270 | −285 | −249 | −241 | −178 | −191 | −229 | −268 | −414 | −479 | −351 |
| EBIT | 30 | 109 | 1 582 | −132 | 419 | 107 | −326 | 729 | 1 485 | 3 226 | −342 | 2 500 | −194 | 1 330 | −1 543 | 432 | −268 |
| Net financials | −216 | −163 | −135 | −155 | −190 | −264 | −269 | −250 | −126 | −89 | −66 | 19 | −68 | −82 | −121 | −172 | −361 |
| Profit before tax | −186 | −55 | 1 447 | −287 | 230 | −156 | −595 | 478 | 1 359 | 3 137 | −408 | 2 520 | −262 | 1 248 | −1 664 | 260 | −629 |
| Tax | −89 | −0 | 408 | −76 | 64 | −31 | −159 | 150 | 335 | 717 | −121 | 557 | −57 | 272 | −224 | −0 | −0 |
| Net profit | −97 | −55 | 1 039 | −211 | 165 | −126 | −435 | 329 | 1 024 | 2 421 | −287 | 1 962 | −205 | 976 | −1 439 | 260 | −629 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3 825 | 4 015 | 5 159 | 5 398 | 6 695 | 6 879 | 6 674 | 5 195 | 5 565 | 7 937 | 6 242 | 9 659 | 5 604 | 7 440 | 9 796 | 7 913 | 7 587 |
| Equity | 420 | 366 | 1 278 | 1 067 | 1 232 | 1 107 | 671 | 1 000 | 1 424 | 2 445 | 2 157 | 2 520 | 2 315 | 2 590 | 1 151 | 1 411 | 782 |
| Long-term debt | 581 | 0 | 0 | 0 | 1 310 | 1 071 | 817 | 468 | 450 | 1 036 | 753 | 1 118 | 283 | 556 | 1 390 | 2 214 | 1 762 |
| Short-term debt | 2 824 | 3 171 | 3 514 | 2 795 | 4 153 | 4 701 | 5 185 | 3 727 | 3 691 | 4 456 | 3 333 | 6 022 | 3 006 | 4 294 | 7 255 | 4 288 | 5 043 |
| Total debt | 3 405 | 3 650 | 3 881 | 4 331 | 5 463 | 5 772 | 6 003 | 4 195 | 4 141 | 5 492 | 4 085 | 7 139 | 3 289 | 4 850 | 8 645 | 6 501 | 6 805 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SI Deputy Member | Deputy Member | 2007 | — | — |
KD Deputy Member | Deputy Member | 2007 | — | — |
BJ Chief Executive Officer | Chief Executive Officer | 1993 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Bogshamn Holding As | Company | 50.0% | 50.0% | 2024 |
Menangeri As | Company | 50.0% | 50.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Siw Irene Bogshamn | Deputy Member | 0 companies |
| Karianne Dragland Gunnarshaug | Deputy Member | 0 companies |
| Bernt Johannessen | Chief Executive Officer | 0 companies |
| Rolf Harald Bogshamn | Chairman | 0 companies |