| Revenue | NOK 3,6M | -22% |
| EBITDA | NOK 2,2M | -23% |
| Net profit | NOK 949K | -44% |
| Total assets | NOK 13,9M | -9% |
| Equity | NOK 952K | +89% |
| Employees | 1 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 874 | 2 303 | 2 196 | 2 247 | 2 408 | 2 358 | 2 314 | 2 208 | 2 175 | 2 172 | 2 292 | 2 401 | 2 326 | 6 242 | 7 531 | 4 641 | 3 605 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −35 | −141 | −132 | −131 | −180 | −29 | −246 | −242 |
| EBITDA | 1 345 | 1 556 | 1 576 | 1 696 | 1 810 | 1 670 | 1 645 | 874 | 1 403 | 1 197 | 1 659 | 1 892 | 1 215 | 5 192 | 6 396 | 2 917 | 2 235 |
| Depreciation & amort. | −180 | −180 | −180 | −188 | −188 | −197 | −204 | −204 | −204 | −213 | −213 | −271 | −157 | −158 | −196 | −217 | −237 |
| EBIT | 1 165 | 1 376 | 1 396 | 1 508 | 1 622 | 1 473 | 1 441 | 671 | 1 199 | 984 | 1 447 | 1 621 | 1 058 | 5 034 | 6 200 | 2 701 | 1 998 |
| Net financials | −1 246 | −689 | 1 460 | 444 | −301 | −942 | −793 | −601 | −636 | −484 | −462 | −473 | −373 | −379 | −232 | −541 | −751 |
| Profit before tax | −80 | 687 | 2 856 | 1 952 | 1 322 | 531 | 649 | 70 | 563 | 501 | 985 | 1 148 | 685 | 4 655 | 5 968 | 2 160 | 1 247 |
| Tax | −22 | 193 | 235 | 435 | 371 | 192 | 186 | 4 | 135 | 113 | 217 | 278 | 151 | 1 024 | 1 313 | 475 | 298 |
| Net profit | −58 | 495 | 2 621 | 1 517 | 951 | 339 | 463 | 66 | 429 | 388 | 768 | 870 | 534 | 3 631 | 4 655 | 1 685 | 949 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 17 964 | 17 860 | 20 600 | 22 797 | 21 921 | 22 634 | 22 743 | 22 129 | 21 043 | 21 020 | 21 519 | 20 220 | 20 451 | 25 039 | 19 702 | 15 256 | 13 882 |
| Equity | 311 | 806 | 3 428 | 4 945 | 4 296 | 4 446 | 4 645 | 3 396 | 3 436 | 3 449 | 1 952 | 1 622 | 1 724 | 2 509 | 992 | 503 | 952 |
| Long-term debt | 16 670 | 0 | 0 | 0 | 16 955 | 17 477 | 17 335 | 17 032 | 16 871 | 16 836 | 16 887 | 16 996 | 17 224 | 18 595 | 11 777 | 11 813 | 11 771 |
| Short-term debt | 982 | 267 | 297 | 935 | 670 | 710 | 763 | 1 701 | 737 | 735 | 2 680 | 1 601 | 1 503 | 3 935 | 6 934 | 2 940 | 1 158 |
| Total debt | 17 652 | 17 053 | 17 172 | 17 852 | 17 625 | 18 188 | 18 098 | 18 733 | 17 607 | 17 571 | 19 567 | 18 597 | 18 727 | 22 530 | 18 710 | 14 753 | 12 930 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BM Deputy Member | Deputy Member | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Tbs Invest As | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Beate Monica Forslund Simonsen | Deputy Member | 0 companies |
| Tommy Simonsen | Chairman | 0 companies |