| Revenue | NOK 23,1M | +5% |
| EBITDA | NOK -28,3M | +12% |
| Net profit | NOK 46,7M | -31% |
| Total assets | NOK 1,2B | -3% |
| Equity | NOK 488,8M | +6% |
| Employees | 20 | — |
| Item | 2008 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 35 112 | 0 | 0 | 0 | 0 | 0 | 239 002 | 0 | 0 | 0 | 0 | 0 | 24 094 | 21 980 | 23 080 |
| Staff expenses | −7 656 | −57 | −0 | −0 | −200 | −228 | −233 | −934 | −1 354 | −1 493 | −1 243 | −736 | −30 841 | −31 967 | −33 315 |
| EBITDA | 10 811 | −1 421 | 0 | 0 | −1 909 | −3 842 | 229 185 | −11 543 | −12 868 | −11 342 | −9 926 | −33 110 | −33 157 | −32 076 | −28 321 |
| Depreciation & amort. | −7 956 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −90 | −105 | −204 | −282 | −869 | −1 139 | −1 195 |
| EBIT | 2 855 | −1 421 | 0 | 0 | −1 909 | −3 842 | 229 185 | −11 543 | −12 958 | −11 447 | −10 130 | −33 392 | −34 026 | −33 215 | −29 516 |
| Net financials | −15 049 | 17 128 | 0 | 0 | 25 133 | 9 590 | 12 198 | 64 487 | 44 712 | 24 326 | 82 005 | 152 252 | 28 746 | 95 129 | 69 572 |
| Profit before tax | −12 194 | 15 707 | 0 | 0 | 23 224 | 5 748 | 241 383 | 52 945 | 31 754 | 12 879 | 71 875 | 118 859 | −5 280 | 61 914 | 40 056 |
| Tax | −3 894 | −0 | −0 | −0 | 1 212 | 1 772 | 1 934 | −2 311 | 8 906 | 7 148 | −2 208 | −5 790 | −994 | −5 305 | −6 606 |
| Net profit | −8 271 | 15 707 | 0 | 0 | 22 012 | 3 976 | 239 450 | 55 255 | 22 848 | 5 730 | 74 083 | 124 649 | −4 286 | 67 220 | 46 662 |
| Item | 2008 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 511 300 | 175 901 | — | — | 239 613 | 306 651 | 615 383 | 592 766 | 1 072 083 | 1 011 262 | 862 910 | 1 181 243 | 1 197 940 | 1 244 623 | 1 209 559 |
| Equity | 95 075 | 112 177 | — | — | 122 225 | 122 291 | 161 740 | 191 996 | 204 843 | 360 574 | 334 657 | 439 306 | 412 485 | 460 190 | 488 844 |
| Long-term debt | 15 241 | 0 | 0 | 0 | 0 | 149 172 | 240 644 | 0 | 652 612 | 0 | 0 | 0 | 667 090 | 575 630 | 569 610 |
| Short-term debt | 28 242 | 97 | 0 | 0 | 117 388 | 35 188 | 212 999 | 116 695 | 214 628 | 249 363 | 320 932 | 59 032 | 118 365 | 208 804 | 151 105 |
| Total debt | 416 225 | 63 724 | 0 | 0 | 117 388 | 184 361 | 453 643 | 400 770 | 867 240 | 650 688 | 528 253 | 741 937 | 785 455 | 784 434 | 720 715 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MG Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
OH Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
CM Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
ØF Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Borgenhaug As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Mikael Grinde Skovrup | Chief Executive Officer | 0 companies |
| Ole Halvor Svenkerud | Chief Executive Officer | 0 companies |
| Christer Mæhlum | Chief Executive Officer | 0 companies |
| Øyvind Flood Ryssdal | Chief Executive Officer | 0 companies |
| Kjersti Helen Krokeide Hobøl | Board of Directors | 0 companies |
| Knut Løken | Board of Directors | 0 companies |
| Borger Borgenhaug | Chairman | 0 companies |
| Harald Festøy Hellebust | Board of Directors | 0 companies |