| Revenue | NOK 330K | +5% |
| EBITDA | NOK 83K | +149% |
| Net profit | NOK -2,5M | -482% |
| Total assets | NOK 11,3M | -41% |
| Equity | NOK 5,1M | -60% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2 211 | 3 019 | 3 014 | 2 850 | 2 766 | 1 259 | 1 578 | 1 481 | 904 | 620 | 515 | 301 | 323 | 265 | 275 | 315 | 330 |
| Staff expenses | −1 760 | −587 | −0 | −464 | −0 | −0 | −0 | −6 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | −687 | 1 564 | −93 | 76 | −558 | −1 385 | −828 | 860 | 36 | −490 | −64 | −165 | 130 | 89 | −56 | −171 | 83 |
| Depreciation & amort. | −16 | −22 | −30 | −70 | −75 | −75 | −75 | −98 | −76 | −61 | −22 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | −703 | 1 543 | −123 | 5 | −633 | −1 460 | −903 | 762 | −40 | −551 | −86 | −165 | 130 | 89 | −56 | −171 | 83 |
| Net financials | −1 996 | −1 388 | −87 | 3 205 | 1 326 | 8 539 | 1 006 | 6 603 | 5 948 | 8 454 | 1 520 | 30 970 | 14 533 | −8 378 | −2 053 | 820 | −2 562 |
| Profit before tax | −2 699 | 154 | −210 | 3 210 | 693 | 7 079 | 103 | 7 365 | 5 908 | 7 903 | 1 434 | 30 806 | 14 663 | −8 289 | −2 110 | 649 | −2 479 |
| Tax | −315 | −107 | 202 | 61 | 94 | 77 | 66 | 317 | −101 | 839 | 32 | −64 | −1 | 40 | 39 | −0 | −0 |
| Net profit | −2 385 | 261 | −412 | 3 149 | 600 | 7 002 | 36 | 7 048 | 6 009 | 7 064 | 1 403 | 30 869 | 14 664 | −8 329 | −2 148 | 649 | −2 479 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11 856 | 10 544 | 8 854 | 10 370 | 13 074 | 21 547 | 18 189 | 24 952 | 33 699 | 33 680 | 22 108 | 41 568 | 40 603 | 29 284 | 24 853 | 19 210 | 11 329 |
| Equity | 5 311 | 5 572 | 5 160 | 1 073 | 1 672 | 2 174 | 2 210 | 9 258 | 10 068 | 17 132 | 16 207 | 38 524 | 37 795 | 26 666 | 18 558 | 12 627 | 5 053 |
| Long-term debt | 6 072 | 4 714 | 0 | 0 | 10 880 | 9 990 | 14 537 | 15 072 | 18 012 | 14 160 | 5 024 | 2 806 | 2 595 | 2 384 | 5 971 | 5 850 | 5 730 |
| Short-term debt | 473 | 258 | 307 | 5 713 | 521 | 7 366 | 355 | 622 | 5 620 | 2 389 | 877 | 238 | 213 | 234 | 324 | 734 | 546 |
| Total debt | 6 545 | 4 972 | 3 695 | 9 298 | 11 401 | 17 357 | 14 892 | 15 694 | 23 631 | 16 548 | 5 901 | 3 044 | 2 808 | 2 618 | 6 295 | 6 584 | 6 276 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BV Chief Executive Officer | Chief Executive Officer | 2007 | — | — |
SA Deputy Member | Deputy Member | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Noks As | Company | 50.0% | 50.0% | 2022 |
Foks Marine As | Company | 50.0% | 50.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Bo Vivike | Chief Executive Officer | 0 companies |
| Stian Andersen | Deputy Member | 0 companies |
| Jørn Morten Grønneberg | Chairman | 0 companies |