| Revenue | NOK 1M | -81% |
| EBITDA | NOK -926K | -273% |
| Net profit | NOK -987K | -847% |
| Total assets | NOK 2,9M | -44% |
| Equity | NOK 2,1M | -32% |
| Employees | 2 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9 581 | 11 756 | 10 333 | 11 343 | 11 497 | 14 645 | 10 302 | 10 208 | 12 060 | 9 916 | 9 054 | 8 639 | 5 576 | 4 803 | 4 460 | 5 605 | 1 037 |
| Staff expenses | −2 522 | −2 642 | −2 526 | −3 209 | −3 413 | −3 648 | −3 209 | −3 179 | −3 580 | −3 372 | −3 443 | −3 256 | −1 476 | −1 417 | −1 270 | −1 257 | −580 |
| EBITDA | 834 | 617 | 694 | 1 138 | 1 289 | 3 519 | 1 915 | 1 105 | 532 | 1 133 | 2 | 134 | 518 | 129 | −140 | 537 | −926 |
| Depreciation & amort. | −407 | −202 | −310 | −299 | −237 | −200 | −238 | −121 | −220 | −144 | −174 | −95 | −88 | −143 | −248 | −310 | −312 |
| EBIT | 427 | 415 | 384 | 838 | 1 052 | 3 319 | 1 676 | 984 | 312 | 989 | −172 | 39 | 429 | −14 | −387 | 226 | −1 238 |
| Net financials | −56 | −18 | −6 | −2 | 10 | 4 | 51 | 37 | 31 | 33 | 32 | 27 | 32 | 10 | −29 | −51 | −26 |
| Profit before tax | 371 | 398 | 378 | 836 | 1 061 | 3 322 | 1 727 | 1 020 | 343 | 1 022 | −140 | 66 | 462 | −4 | −416 | 175 | −1 264 |
| Tax | 107 | 110 | 104 | 233 | 298 | 938 | 468 | 275 | 87 | 247 | −25 | 16 | 102 | 1 | −85 | 43 | −278 |
| Net profit | 264 | 288 | 274 | 603 | 764 | 2 384 | 1 259 | 745 | 256 | 774 | −114 | 49 | 360 | −5 | −332 | 132 | −987 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5 637 | 5 124 | 5 557 | 6 873 | 7 412 | 9 235 | 8 087 | 8 295 | 9 191 | 9 291 | 8 033 | 7 841 | 7 481 | 7 116 | 7 705 | 5 262 | 2 934 |
| Equity | 3 148 | 3 436 | 3 710 | 4 313 | 4 077 | 4 925 | 6 184 | 6 929 | 6 186 | 6 460 | 6 231 | 6 171 | 6 531 | 6 526 | 6 195 | 3 107 | 2 120 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 727 | 583 | 430 |
| Short-term debt | 2 489 | 1 688 | 1 847 | 2 560 | 3 335 | 4 310 | 1 902 | 1 363 | 3 005 | 2 831 | 1 802 | 1 670 | 950 | 590 | 783 | 1 572 | 384 |
| Total debt | 2 489 | 1 688 | 1 847 | 2 560 | 3 335 | 4 310 | 1 902 | 1 365 | 3 005 | 2 831 | 1 802 | 1 670 | 950 | 590 | 1 510 | 2 156 | 814 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Deputy Member | Deputy Member | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Chairman | 2004 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Magnhild Bjørnarå | Deputy Member | 0 companies |
| Elisabeth Bjørnarå Spockeli | Board of Directors | 0 companies |
| Torgeir Bjørnarå | Chairman | 0 companies |
| Bjørgulv Torgeirson Bjørnarå | Chairman | 0 companies |