| Revenue | NOK 8,6M | +12% |
| EBITDA | NOK 1,4M | -15% |
| Net profit | NOK -900K | +88% |
| Total assets | NOK 5,5M | +7% |
| Equity | NOK 1,1M | -44% |
| Employees | 5 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 21 422 | 23 809 | 25 692 | 20 258 | 21 039 | 24 274 | 21 102 | 20 356 | 14 956 | 14 027 | 11 887 | 9 840 | 9 745 | 7 725 | 8 386 | 7 725 | 8 630 |
| Staff expenses | −6 174 | −7 440 | −8 423 | −8 234 | −11 126 | −10 748 | −11 446 | −10 418 | −8 682 | −9 605 | −10 229 | −4 397 | −3 846 | −3 349 | −4 118 | −3 326 | −4 379 |
| EBITDA | 1 318 | 1 877 | −183 | −1 472 | 1 291 | 3 521 | 638 | 1 083 | 662 | −230 | −3 642 | 464 | 2 536 | 1 712 | 1 452 | 1 651 | 1 402 |
| Depreciation & amort. | −119 | −563 | −886 | −546 | −678 | −814 | −595 | −596 | −606 | −603 | −25 | −1 116 | −805 | −1 460 | −1 486 | −2 029 | −2 128 |
| EBIT | 1 199 | 1 314 | −1 069 | −2 018 | 612 | 2 707 | 43 | 486 | 57 | −833 | −3 668 | −652 | 1 731 | 252 | −34 | −378 | −726 |
| Net financials | 261 | 691 | −25 | −69 | −128 | −46 | −38 | −67 | −37 | −6 | −33 | −100 | −129 | −79 | −152 | −181 | −174 |
| Profit before tax | 1 460 | 2 005 | −1 094 | −2 086 | 484 | 2 661 | 6 | 420 | 19 | −839 | −3 701 | −752 | 1 602 | 173 | −186 | −559 | −900 |
| Tax | 354 | 334 | −414 | −673 | 73 | −0 | −76 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | 6 800 | −0 |
| Net profit | 1 106 | 1 671 | −679 | −1 414 | 411 | 2 661 | 81 | 420 | 19 | −839 | −3 701 | −752 | 1 602 | 173 | −186 | −7 359 | −900 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10 793 | 13 201 | 9 872 | 6 487 | 12 137 | 14 440 | 12 364 | 11 796 | 10 802 | 10 045 | 7 508 | 9 922 | 10 673 | 10 993 | 12 008 | 5 136 | 5 479 |
| Equity | 4 748 | 5 319 | 2 385 | 971 | 6 002 | 6 663 | 6 745 | 7 164 | 7 183 | 6 345 | 2 644 | 1 892 | 3 494 | 3 667 | 3 481 | 2 044 | 1 144 |
| Long-term debt | 0 | 0 | 0 | 0 | 1 329 | 1 185 | 1 164 | 1 139 | 1 115 | 1 092 | 1 540 | 3 787 | 3 758 | 3 743 | 5 349 | 426 | 246 |
| Short-term debt | 4 805 | 6 489 | 6 754 | 4 914 | 4 806 | 6 591 | 4 455 | 3 493 | 2 504 | 2 608 | 3 323 | 4 242 | 3 421 | 3 583 | 3 178 | 2 665 | 4 088 |
| Total debt | 6 045 | 7 882 | 7 487 | 5 516 | 6 135 | 7 777 | 5 619 | 4 632 | 3 619 | 3 700 | 4 864 | 8 030 | 7 179 | 7 326 | 8 527 | 3 091 | 4 335 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BS Chief Executive Officer | Chief Executive Officer | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2023 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Kube Holding As | Company | 50.7% | 50.7% | 2023 |
Riteto As | Company | 25.7% | 25.7% | 2024 |
Twig As | Company | 16.7% | 16.7% | 2024 |
Matteo As | Company | 15.5% | 15.5% | 2024 |
Rite As | Company | 13.3% | 13.3% | 2024 |
Progenity As | Company | 10.7% | 10.7% | 2024 |
Øst Invest As | Company | 10.4% | 10.4% | 2024 |
Bmo Holding As | Company | 7.5% | 7.5% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Børre Steen | Chief Executive Officer | 0 companies |
| Jarle Øyvind Gundersen | Board of Directors | 0 companies |
| Thomas Reinhold Johansson | Board of Directors | 0 companies |
| Arne Harry Pettersen | Chairman | 0 companies |
| Ørjan Alf Hernes | Chairman | 0 companies |
| Linus Emrik Malmberg | Board of Directors | 0 companies |