| Revenue | NOK 53,4M | -5% |
| EBITDA | NOK -23M | +31% |
| Net profit | NOK -63M | -79% |
| Total assets | NOK 159,4M | -23% |
| Equity | NOK 96,8M | -36% |
| Employees | 31 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7 050 | 4 814 | 4 169 | 7 736 | 10 799 | 25 448 | 67 852 | 61 495 | 38 362 | 31 257 | 34 975 | 28 799 | 42 722 | 40 766 | 49 585 | 55 892 | 53 369 |
| Staff expenses | −1 343 | −1 345 | −2 014 | −3 519 | −4 325 | −5 992 | −6 922 | −9 465 | −8 752 | −10 077 | −10 827 | −13 993 | −17 557 | −18 345 | −31 859 | −35 088 | −26 709 |
| EBITDA | 657 | −1 530 | −5 644 | −3 912 | −2 046 | 1 262 | 7 787 | 8 076 | 5 589 | −425 | −2 198 | −10 552 | −15 623 | −17 879 | −44 137 | −33 193 | −23 000 |
| Depreciation & amort. | −0 | −4 | −15 | −76 | −109 | −158 | −256 | −312 | −270 | −277 | −288 | −265 | −244 | −1 646 | −4 953 | −6 353 | −4 834 |
| EBIT | 657 | −1 534 | −5 659 | −3 988 | −2 155 | 1 103 | 7 531 | 7 764 | 5 319 | −702 | −2 486 | −10 817 | −15 867 | −19 525 | −49 090 | −39 546 | −27 834 |
| Net financials | 124 | 115 | 397 | 251 | 289 | 15 | 223 | 469 | 3 646 | 5 880 | 4 138 | 3 208 | 12 084 | −250 | −115 | −5 150 | −2 524 |
| Profit before tax | 781 | −1 419 | −5 262 | −3 737 | −1 866 | 1 118 | 7 755 | 8 232 | 8 966 | 5 178 | 1 652 | −7 609 | −3 783 | −19 775 | −49 205 | −44 696 | −30 358 |
| Tax | −151 | −760 | −1 967 | −1 492 | −921 | 181 | 1 586 | 1 248 | 988 | 79 | −703 | −2 171 | −1 202 | −4 341 | −12 928 | −9 612 | 32 596 |
| Net profit | 932 | −660 | −3 295 | −2 245 | −944 | 937 | 6 169 | 6 984 | 7 977 | 5 099 | 2 354 | −5 438 | −2 581 | −15 434 | −36 277 | −35 084 | −62 954 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6 628 | 18 888 | 15 556 | 19 424 | 19 282 | 24 458 | 35 596 | 40 766 | 48 640 | 48 936 | 115 840 | 164 276 | 223 133 | 321 997 | 288 944 | 207 013 | 159 405 |
| Equity | 5 931 | 18 521 | 15 226 | 18 131 | 17 187 | 18 124 | 24 293 | 30 945 | 38 922 | 44 021 | 111 205 | 124 852 | 125 347 | 202 831 | 167 148 | 150 157 | 96 760 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 31 364 | 88 255 | 105 000 | 96 900 | 41 900 | 37 226 |
| Short-term debt | 697 | 367 | 330 | 1 293 | 2 096 | 6 334 | 11 304 | 9 821 | 9 718 | 4 915 | 4 635 | 8 059 | 9 531 | 14 166 | 24 895 | 14 956 | 25 419 |
| Total debt | 697 | 367 | 330 | 1 293 | 2 096 | 6 334 | 11 304 | 9 821 | 9 718 | 4 915 | 4 635 | 39 423 | 97 786 | 119 166 | 121 795 | 56 856 | 62 645 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SA Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
SK Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2023 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Broodstock Capital As | Company | 28.3% | 28.3% | 2023 |
Broodstock Partners Holding As | Company | 24.2% | 24.2% | 2024 |
Klotind Invest As | Company | 12.3% | 12.3% | 2024 |
Progusan As | Company | 10.6% | 10.6% | 2024 |
Microcalanus As | Company | 8.8% | 8.8% | 2024 |
Norinnova Invest As | Company | 8.4% | 8.4% | 2024 |
Lawo Invest As | Company | 6.9% | 6.9% | 2024 |
Jpb As | Company | 4.1% | 4.1% | 2024 |
Norinnova As | Company | 3.8% | 3.8% | 2024 |
Sibama Holding As | Company | 2.4% | 2.4% | 2024 |
Marinvest As | Company | 1.9% | 1.9% | 2024 |
Angells Næringsutvikling As | Company | 1.9% | 1.9% | 2024 |
| Individual | 1.8% | 1.8% | 2022 | |
Ytterstad Fiskeriselskap As | Company | 1.5% | 1.5% | 2024 |
Toarja Holding As | Company | 1.4% | 1.4% | 2024 |
| Individual | 1.1% | 1.1% | 2024 | |
Nordnet Bank Ab | Company | 1.1% | 1.1% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Snorre Angell | Chief Executive Officer | 0 companies |
| Siv Katrin Ramskjell | Chief Executive Officer | 0 companies |
| Edmund Johannes Broback | Board of Directors | 0 companies |
| Øyvind Ihle | Board of Directors | 0 companies |
| Gunnar Rørstad | Board of Directors | 0 companies |
| Håkon Aglen Fredriksen | Board of Directors | 0 companies |
| Ole Kristian Sakkestad | Board of Directors | 0 companies |
| Karl Johan Jakola | Board of Directors | 0 companies |
| Agnes Christine Gundersen | Board of Directors | 0 companies |
| Hallvard Peter Bogh Muri | Chairman | 0 companies |
| Stig Ebert Nilssen | Chairman | 0 companies |
| Pål Kristian Moe | Board of Directors | 0 companies |
| Renate Larsen | Board of Directors | 0 companies |
| Martin Stræte Resell | Chairman | 0 companies |
| Stian Frivåg | Board of Directors | 0 companies |
| Lars Lysgaard Gullestad | Board of Directors | 0 companies |
| Svein Wilhelm Faye Lien | Board of Directors | 0 companies |