| Revenue | NOK 4,4M | -15% |
| EBITDA | NOK -690K | -380% |
| Net profit | NOK 279K | -78% |
| Total assets | NOK 9,3M | +3% |
| Equity | NOK 9M | +3% |
| Employees | 0 | — |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 11 382 | 10 762 | 8 703 | 3 862 | 4 236 | 4 657 | 4 643 | 5 190 | 5 474 | 3 518 | 5 751 | 5 991 | 4 991 | 5 119 | 4 361 |
| Staff expenses | −1 073 | −575 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | 1 544 | 669 | 1 435 | 1 030 | 620 | 698 | 1 815 | 2 092 | 1 690 | −166 | 1 081 | 880 | 176 | 246 | −690 |
| Depreciation & amort. | −363 | −361 | −134 | −31 | −141 | −212 | −211 | −70 | −70 | −603 | −18 | −655 | −379 | −379 | 633 |
| EBIT | 1 181 | 308 | 1 300 | 998 | 479 | 486 | 1 604 | 2 022 | 1 620 | −770 | 1 063 | 225 | −202 | −133 | −57 |
| Net financials | 360 | 188 | 208 | 353 | 445 | 170 | 112 | 3 076 | −134 | 63 | 60 | 1 391 | 2 233 | 1 237 | 257 |
| Profit before tax | 1 541 | 496 | 1 508 | 1 351 | 924 | 657 | 1 716 | 5 097 | 1 486 | −706 | 1 123 | 1 616 | 2 030 | 1 104 | 200 |
| Tax | 342 | −3 | 314 | 230 | 117 | 46 | 279 | 388 | 136 | −154 | 79 | −100 | −181 | −138 | −79 |
| Net profit | 1 199 | 498 | 1 194 | 1 121 | 807 | 611 | 1 437 | 4 709 | 1 350 | −553 | 1 044 | 1 716 | 2 211 | 1 241 | 279 |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14 634 | 13 299 | 12 700 | 12 702 | 9 060 | 7 512 | 7 416 | 8 645 | 7 746 | 5 808 | 9 228 | 5 633 | 8 150 | 9 026 | 9 319 |
| Equity | 9 962 | 10 460 | 11 654 | 10 825 | 7 731 | 7 041 | 2 627 | 4 735 | 6 085 | 5 532 | 6 577 | 5 258 | 7 470 | 8 711 | 8 989 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4 672 | 2 839 | 1 046 | 1 877 | 1 329 | 471 | 4 789 | 3 910 | 1 661 | 276 | 2 652 | 375 | 681 | 315 | 329 |
| Total debt | 4 672 | 2 839 | 1 046 | 1 877 | 1 329 | 471 | 4 789 | 3 910 | 1 661 | 276 | 2 652 | 375 | 681 | 315 | 329 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BS Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Chord Consulting As | Company | 68.8% | 68.8% | 2022 |
Wien Holding As | Company | 15.4% | 15.4% | 2022 |
| Individual | 6.2% | 6.2% | 2022 | |
| Individual | 4.2% | 4.2% | 2022 | |
Fysiosport As | Company | 1.4% | 1.4% | 2022 |
Holmris B8 As | Company | 1.3% | 1.3% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Børge Supapat Johnsen | Chief Executive Officer | 0 companies |
| Freddy Johnsen | Chairman | 0 companies |
| Stian Andre Trivsel Holmedahl | Board of Directors | 0 companies |
| Trym Telje | Board of Directors | 0 companies |
| Stian Andre Holmedahl | Board of Directors | 0 companies |