| Revenue | NOK 10,3M | +0% |
| EBITDA | NOK 749K | -29% |
| Net profit | NOK -19K | -125% |
| Total assets | NOK 20M | -9% |
| Equity | NOK 2,9M | -19% |
| Employees | 13 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 6 180 | 7 774 | 10 413 | 7 494 | 7 939 | 8 752 | 7 751 | 7 666 | 8 859 | 8 382 | 7 889 | 7 311 | 8 971 | 9 894 | 10 284 | 10 323 |
| Staff expenses | −0 | −0 | −1 768 | −2 170 | −1 977 | −2 492 | −2 575 | −2 661 | −2 265 | −2 532 | −2 824 | −2 894 | −2 901 | −2 676 | −2 365 | −2 257 | −2 529 | −3 008 |
| EBITDA | 0 | −10 | 461 | 268 | 847 | 149 | 105 | 520 | 752 | 320 | 394 | 372 | −87 | −157 | 1 012 | 1 094 | 1 050 | 749 |
| Depreciation & amort. | −0 | −0 | −80 | −135 | −140 | −140 | −137 | −111 | −108 | −108 | −71 | −71 | −28 | −6 | −6 | −9 | −9 | −9 |
| EBIT | 0 | −10 | 381 | 133 | 706 | 9 | −33 | 409 | 644 | 213 | 324 | 301 | −114 | −163 | 1 006 | 1 086 | 1 041 | 740 |
| Net financials | 0 | 209 | 416 | 886 | 617 | 452 | 79 | −309 | −503 | 3 652 | 143 | −123 | −184 | −357 | −84 | −442 | −606 | −642 |
| Profit before tax | 0 | 199 | 797 | 1 019 | 1 323 | 461 | 47 | 100 | 141 | 3 865 | 467 | 178 | −299 | −520 | 922 | 643 | 435 | 98 |
| Tax | −0 | 96 | 202 | 313 | 286 | 69 | 99 | 230 | 384 | 272 | 324 | 256 | 131 | 188 | 247 | 443 | 358 | 118 |
| Net profit | 0 | 103 | 595 | 706 | 1 037 | 392 | −52 | −130 | −243 | 3 592 | 143 | −78 | −430 | −708 | 675 | 201 | 77 | −19 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | 813 | 3 697 | 5 612 | 5 481 | 5 085 | 12 328 | 16 581 | 15 904 | 18 909 | 18 141 | 20 348 | 19 330 | 18 353 | 23 140 | 23 033 | 22 086 | 20 010 |
| Equity | — | 554 | 754 | 1 493 | 2 530 | 2 622 | 2 471 | 2 340 | 2 038 | 5 255 | 5 222 | 5 145 | 4 640 | 3 782 | 4 157 | 4 008 | 3 585 | 2 915 |
| Long-term debt | 0 | 0 | 1 542 | 2 595 | 1 378 | 1 275 | 8 838 | 13 079 | 12 584 | 12 222 | 11 647 | 13 989 | 13 624 | 13 423 | 17 727 | 17 384 | 17 092 | 15 813 |
| Short-term debt | 0 | 259 | 1 401 | 1 524 | 1 573 | 1 187 | 1 019 | 1 162 | 1 283 | 1 432 | 1 272 | 1 214 | 1 067 | 1 149 | 1 257 | 1 641 | 1 409 | 1 282 |
| Total debt | 0 | 259 | 2 943 | 4 119 | 2 950 | 2 462 | 9 857 | 14 241 | 13 866 | 13 654 | 12 919 | 15 203 | 14 690 | 14 571 | 18 984 | 19 025 | 18 501 | 17 095 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OB Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
OE Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 0.1% | 0.1% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Ove Brusegard | Chief Executive Officer | 0 companies |
| Ove Einar Brusegard | Chief Executive Officer | 0 companies |
| Hanna-Klara Eva Berg | Board of Directors | 0 companies |
| Atle Teodor Berg | Board of Directors | 0 companies |
| Silje Madeleine Brusegard | Board of Directors | 0 companies |
| Tore Alexander Berg | Chairman | 0 companies |