| Revenue | NOK 15,8M | -31% |
| EBITDA | NOK 731K | -68% |
| Net profit | NOK 446K | -73% |
| Total assets | NOK 9M | -19% |
| Equity | NOK 4,2M | -4% |
| Employees | 14 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 10 642 | 9 120 | 10 754 | 15 819 | 12 869 | 12 464 | 8 473 | 9 812 | 13 118 | 12 333 | 13 615 | 36 590 | 18 830 | 15 958 | 18 158 | 14 206 | 22 755 | 15 765 |
| Staff expenses | −3 829 | −4 022 | −4 417 | −4 587 | −4 254 | −4 932 | −3 906 | −3 663 | −4 148 | −4 563 | −4 806 | −7 787 | −6 784 | −6 814 | −6 349 | −5 772 | −7 465 | −7 047 |
| EBITDA | 254 | −618 | −934 | 207 | 622 | 129 | −845 | 474 | 1 199 | 756 | 979 | −741 | −112 | −137 | 1 750 | 874 | 2 299 | 731 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −449 | −445 | −364 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | 254 | −618 | −934 | 207 | 622 | 129 | −845 | 474 | 750 | 311 | 615 | −741 | −112 | −137 | 1 750 | 874 | 2 299 | 731 |
| Net financials | −33 | −175 | −207 | −261 | −269 | −247 | −238 | −201 | −206 | −196 | −156 | −126 | −238 | −180 | −130 | −191 | −178 | −150 |
| Profit before tax | 221 | −793 | −1 140 | −54 | 354 | −117 | −1 083 | 273 | 544 | 116 | 458 | −866 | −350 | −317 | 1 620 | 683 | 2 121 | 581 |
| Tax | −61 | −220 | −319 | −14 | 102 | −54 | −290 | 45 | 127 | 19 | 93 | −190 | −77 | −32 | 321 | 153 | 467 | 135 |
| Net profit | 4 133 | −573 | −821 | −41 | 252 | −63 | −793 | 228 | 418 | 96 | 366 | −676 | −273 | −286 | 1 299 | 531 | 1 654 | 446 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9 991 | 10 525 | 10 959 | 10 095 | 10 083 | 9 036 | 7 417 | 8 131 | 7 671 | 8 389 | 9 016 | 14 887 | 8 579 | 8 067 | 10 766 | 9 152 | 11 145 | 9 049 |
| Equity | 5 123 | 4 391 | 3 570 | 3 529 | 3 673 | 3 610 | 2 817 | 3 045 | 3 308 | 3 386 | 3 752 | 3 076 | 2 803 | 3 317 | 3 616 | 3 747 | 4 401 | 4 204 |
| Long-term debt | 0 | 0 | 0 | 0 | 3 347 | 3 075 | 2 554 | 2 368 | 2 154 | 1 816 | 2 150 | 1 723 | 2 449 | 2 218 | 2 176 | 2 336 | 1 979 | 1 599 |
| Short-term debt | 3 071 | 2 379 | 4 139 | 3 053 | 3 063 | 2 352 | 2 046 | 2 717 | 2 209 | 3 187 | 3 114 | 10 087 | 3 327 | 2 531 | 4 974 | 3 068 | 4 765 | 3 246 |
| Total debt | 4 868 | 6 133 | 7 389 | 6 565 | 6 410 | 5 426 | 4 600 | 5 085 | 4 363 | 5 003 | 5 264 | 11 811 | 5 776 | 4 750 | 7 150 | 5 404 | 6 743 | 4 845 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OK Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
OK Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Deputy Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Prorace As | Company | 50.0% | 50.0% | 2023 |
Bf Invest As | Company | 50.0% | 50.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Oddne Kenneth Etterlid | Chief Executive Officer | 0 companies |
| Ole Kristian Fitje | Chief Executive Officer | 0 companies |
| Harald Magnus Fitje | Board of Directors | 0 companies |
| Johan Magerøy | Board of Directors | 0 companies |
| Gustav Johan Nydal | Board of Directors | 0 companies |
| Geir Thomas Espe | Chairman | 0 companies |
| Bertel Olav Fitje | Deputy Chairman | 0 companies |