| Revenue | NOK 35M | -25% |
| EBITDA | NOK -12,6M | -307% |
| Net profit | NOK -9,5M | -32% |
| Total assets | NOK 44,4M | -36% |
| Equity | NOK 25,6M | -28% |
| Employees | 25 | — |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 42 953 | 47 050 | 47 140 | 38 164 | 56 719 | 50 791 | 66 064 | 70 461 | 75 741 | 74 275 | 67 598 | 73 146 | 88 466 | 71 458 | 46 938 | 34 971 |
| Staff expenses | −15 152 | −14 833 | −15 779 | −14 475 | −17 868 | −17 947 | −21 308 | −21 848 | −24 833 | −24 513 | −24 476 | −25 317 | −25 398 | −25 658 | −20 957 | −21 056 |
| EBITDA | 4 990 | 4 370 | 3 577 | 1 071 | 2 937 | 4 974 | 5 566 | 3 409 | 12 531 | 14 823 | 13 017 | 14 807 | 9 482 | 10 793 | −3 091 | −12 596 |
| Depreciation & amort. | −853 | −1 259 | −777 | −693 | −822 | −649 | −576 | −662 | −6 998 | −6 869 | −8 813 | −11 542 | −7 829 | −7 784 | −6 180 | −226 |
| EBIT | 4 137 | 3 110 | 2 800 | 377 | 2 115 | 4 326 | 4 990 | 2 747 | 5 533 | 7 954 | 4 204 | 3 265 | 1 653 | 3 009 | −9 271 | −12 822 |
| Net financials | −44 | 201 | −90 | −56 | −140 | −280 | 33 | 67 | −263 | −1 031 | −114 | −402 | −388 | −312 | 94 | 500 |
| Profit before tax | 4 093 | 3 312 | 2 710 | 322 | 1 975 | 4 046 | 5 023 | 2 814 | 5 269 | 6 923 | 4 090 | 2 863 | 1 265 | 2 696 | −9 177 | −12 321 |
| Tax | 1 154 | 937 | 767 | 91 | 528 | 1 096 | 1 225 | 625 | 1 208 | 1 567 | 901 | 628 | 1 152 | 597 | −2 006 | −2 845 |
| Net profit | 2 939 | 2 375 | 1 943 | 231 | 1 447 | 2 950 | 3 798 | 2 189 | 4 061 | 5 356 | 3 189 | 2 234 | 113 | 2 100 | −7 171 | −9 477 |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 35 936 | 21 228 | 26 736 | 22 415 | 30 085 | 29 577 | 38 230 | 38 032 | 61 327 | 62 606 | 68 477 | 73 283 | 80 676 | 78 904 | 68 798 | 44 357 |
| Equity | 10 942 | 12 957 | 14 540 | 14 771 | 16 218 | 19 014 | 21 853 | 23 658 | 26 884 | 30 339 | 34 608 | 36 343 | 41 031 | 42 631 | 35 669 | 25 573 |
| Long-term debt | 0 | 0 | 0 | 149 | 677 | 1 232 | 1 676 | 1 852 | 14 498 | 13 457 | 16 403 | 14 758 | 13 281 | 10 499 | 10 053 | 0 |
| Short-term debt | 23 732 | 7 595 | 11 971 | 7 495 | 13 190 | 9 331 | 14 702 | 12 521 | 19 945 | 18 810 | 17 465 | 22 182 | 26 364 | 25 774 | 23 076 | 18 784 |
| Total debt | 24 994 | 8 271 | 12 196 | 7 644 | 13 867 | 10 563 | 16 378 | 14 374 | 34 443 | 32 267 | 33 869 | 36 941 | 39 645 | 36 273 | 33 129 | 18 784 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Deputy Member | Deputy Member | 2003 | — | — |
OS Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Pebra As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Marit Bratland Pedersen | Deputy Member | 0 companies |
| Odd Steinar Pedersen | Chief Executive Officer | 0 companies |