| Revenue | NOK 4,9M | -36% |
| EBITDA | NOK -3,1M | -1350% |
| Net profit | NOK 36M | +90% |
| Total assets | NOK 642,4M | +17% |
| Equity | NOK 138,8M | +23% |
| Employees | 2 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 633 313 | 1 049 523 | 1 469 608 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 385 | 8 153 | 10 536 | 6 008 | 2 325 | 7 615 | 4 880 |
| Staff expenses | −17 730 | −22 637 | −41 238 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −1 109 | −9 801 | −8 581 | −2 309 | −1 938 | −4 045 | −3 734 |
| EBITDA | 5 679 | 20 065 | 39 437 | −50 | −76 | −25 | −54 | −131 | −709 | 0 | −1 292 | −3 457 | 861 | 2 364 | −5 188 | −212 | −3 073 |
| Depreciation & amort. | −2 567 | −2 856 | −1 669 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | 3 112 | 17 209 | 37 768 | −50 | −76 | −25 | −54 | −131 | −709 | 0 | −1 292 | −3 457 | 861 | 2 364 | −5 188 | −212 | −3 073 |
| Net financials | −4 506 | −3 987 | −2 203 | 12 916 | 11 626 | −485 | −310 | −4 475 | 17 187 | 0 | 43 644 | 8 803 | 6 752 | 11 280 | 56 885 | 18 913 | 38 683 |
| Profit before tax | −1 394 | 13 222 | 35 565 | 12 866 | 11 550 | −510 | −364 | −4 606 | 16 478 | 0 | 42 352 | 5 346 | 7 613 | 13 644 | 51 697 | 18 701 | 35 610 |
| Tax | −295 | 3 970 | 10 018 | 3 612 | 3 234 | −137 | −98 | −1 134 | 1 370 | −0 | 25 | −1 684 | 1 675 | 802 | −1 070 | −253 | −433 |
| Net profit | −1 099 | 9 252 | 25 547 | 9 255 | 8 315 | −373 | −266 | −3 472 | 15 109 | 0 | 42 328 | 7 030 | 5 938 | 12 842 | 52 767 | 18 954 | 36 043 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 135 864 | 175 104 | 225 802 | 30 170 | 48 052 | 37 927 | 36 009 | 68 267 | 122 742 | — | 281 918 | 317 889 | 405 859 | 423 435 | 587 598 | 550 937 | 642 441 |
| Equity | 9 731 | 18 983 | 43 756 | 16 719 | 19 034 | 18 661 | 12 396 | 6 924 | 18 033 | — | 49 254 | 36 284 | 42 222 | 45 064 | 97 830 | 112 784 | 138 829 |
| Long-term debt | 0 | 0 | 0 | 0 | 25 603 | 19 093 | 20 936 | 61 166 | 104 482 | 0 | 115 339 | 99 011 | 166 142 | 8 938 | 6 189 | 3 093 | −12 |
| Short-term debt | 119 253 | 150 033 | 159 357 | 6 612 | 3 415 | 173 | 2 676 | 176 | 227 | 0 | 117 326 | 182 594 | 197 496 | 369 432 | 483 579 | 435 060 | 503 625 |
| Total debt | 126 133 | 156 121 | 182 046 | 13 451 | 29 017 | 19 266 | 23 613 | 61 343 | 104 709 | 0 | 232 665 | 281 605 | 363 637 | 378 370 | 489 768 | 438 153 | 503 613 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BS Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Magel As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Bård Sekkingstad | Chief Executive Officer | 0 companies |
| Ingar Fiskerstrand | Board of Directors | 0 companies |
| Frode Blakstad | Chairman | 0 companies |
| Jannicke Sekkingstad Johansson | Board of Directors | 0 companies |