| Revenue | NOK 271,4M | -10% |
| EBITDA | NOK -32,4M | -700% |
| Net profit | NOK -21,7M | -741% |
| Total assets | NOK 81,2M | +9% |
| Equity | NOK -2,3M | -112% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 47 364 | 40 441 | 66 208 | 78 032 | 75 649 | 58 583 | 70 602 | 92 145 | 109 519 | 154 936 | 155 084 | 193 719 | 302 806 | 271 379 |
| Staff expenses | −3 257 | −3 343 | −5 430 | −5 835 | −6 581 | −5 728 | −6 428 | −8 161 | −9 288 | −12 671 | −13 009 | −14 071 | −16 707 | −18 203 |
| EBITDA | 3 687 | 2 260 | 4 016 | 2 680 | 377 | −486 | 2 411 | 2 842 | 3 729 | 1 886 | 3 945 | 6 723 | 5 398 | −32 392 |
| Depreciation & amort. | −181 | −277 | −306 | −369 | −338 | −286 | −234 | −189 | −288 | −351 | −391 | −416 | −536 | −404 |
| EBIT | 3 506 | 1 983 | 3 710 | 2 311 | 39 | −771 | 2 177 | 2 653 | 3 441 | 1 535 | 3 554 | 6 307 | 4 861 | −32 797 |
| Net financials | 161 | 11 | 77 | 173 | 132 | 40 | −61 | −121 | 92 | 1 200 | 58 | −138 | −541 | 7 245 |
| Profit before tax | 3 667 | 1 994 | 3 787 | 2 484 | 171 | −731 | 2 115 | 2 533 | 3 533 | 2 735 | 3 612 | 6 169 | 4 321 | −25 551 |
| Tax | 1 079 | 591 | 1 121 | 755 | 92 | −202 | 595 | 688 | 891 | 367 | 776 | 1 382 | 942 | −3 885 |
| Net profit | 2 588 | 1 403 | 2 666 | 1 729 | 78 | −529 | 1 520 | 1 844 | 2 641 | 2 368 | 2 836 | 4 787 | 3 379 | −21 666 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8 933 | 11 172 | 15 044 | 20 435 | 16 049 | 13 601 | 18 986 | 16 538 | 27 558 | 36 374 | 27 288 | 48 391 | 74 783 | 81 167 |
| Equity | 2 852 | 3 755 | 6 421 | 5 650 | 5 729 | 5 199 | 6 719 | 8 063 | 8 905 | 11 272 | 10 608 | 17 683 | 19 563 | −2 281 |
| Long-term debt | 0 | 0 | 0 | 0 | 386 | 184 | 779 | 451 | 712 | 785 | 1 561 | 0 | 19 577 | 12 517 |
| Short-term debt | 4 789 | 5 572 | 6 055 | 12 844 | 9 934 | 8 217 | 11 488 | 8 023 | 17 942 | 24 317 | 15 118 | 30 708 | 35 643 | 70 931 |
| Total debt | 6 080 | 7 417 | 8 623 | 14 785 | 10 320 | 8 401 | 12 267 | 8 475 | 18 654 | 25 102 | 16 680 | 30 708 | 55 220 | 83 448 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ØB Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
PK Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Vuka Holding As | Company | 81.7% | 81.7% | 2022 |
| Individual | 15.1% | 15.1% | 2022 | |
LIERHUS AS | Company | 1.6% | 1.6% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Øivind Bergstrand | Chief Executive Officer | 0 companies |
| Pål-Morten Kvist Grande | Chief Executive Officer | 0 companies |
| Renate Rønneberg Bjørgo | Board of Directors | 0 companies |
| Vidar Solberg | Chairman | 0 companies |
| Renate Rønneberg | Board of Directors | 0 companies |
| Dag Brandt | Board of Directors | 0 companies |