| Revenue | NOK 13M | +11% |
| EBITDA | NOK 269K | +238% |
| Net profit | NOK -83K | +84% |
| Total assets | NOK 5,4M | -11% |
| Equity | NOK 3,2M | -3% |
| Employees | 11 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8 652 | 8 527 | 9 422 | 8 519 | 3 999 | 5 662 | 6 588 | 6 955 | 6 170 | 6 182 | 6 425 | 6 586 | 6 136 | 7 636 | 11 299 | 11 665 | 12 960 |
| Staff expenses | −4 203 | −4 254 | −4 836 | −4 562 | −2 161 | −3 569 | −3 934 | −3 992 | −3 759 | −3 188 | −3 682 | −2 962 | −3 057 | −3 503 | −4 826 | −6 250 | −6 948 |
| EBITDA | −291 | −129 | 739 | 556 | −686 | −499 | −650 | 60 | −329 | 385 | −144 | 339 | 632 | 1 050 | 2 294 | −195 | 269 |
| Depreciation & amort. | −54 | −35 | −19 | −16 | −14 | −13 | −25 | −68 | −79 | −83 | −106 | −101 | −65 | −87 | −122 | −302 | −357 |
| EBIT | −344 | −164 | 720 | 540 | −700 | −511 | −675 | −8 | −408 | 302 | −249 | 238 | 568 | 963 | 2 172 | −497 | −88 |
| Net financials | −62 | −43 | −29 | −39 | −12 | −39 | 33 | −23 | 59 | 154 | 52 | 37 | −25 | −1 | 2 | 2 | 5 |
| Profit before tax | −406 | −207 | 691 | 501 | −712 | −550 | −642 | −31 | −349 | 456 | −198 | 275 | 543 | 962 | 2 173 | −495 | −83 |
| Tax | −81 | −44 | 191 | 150 | −177 | −142 | −172 | 42 | −65 | 127 | −23 | 62 | 119 | 211 | 473 | 23 | −0 |
| Net profit | −326 | −163 | 500 | 350 | −536 | −408 | −470 | −73 | −284 | 329 | −174 | 213 | 424 | 750 | 1 701 | −518 | −83 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2 363 | 2 131 | 2 809 | 2 427 | 1 010 | 1 485 | 1 723 | 1 890 | 1 985 | 1 672 | 2 369 | 1 899 | 2 467 | 3 370 | 5 527 | 6 039 | 5 375 |
| Equity | 671 | 356 | 856 | 807 | −231 | −365 | −835 | −908 | 557 | 887 | 712 | 925 | 1 349 | 2 100 | 3 800 | 3 282 | 3 199 |
| Long-term debt | 431 | 250 | 150 | 50 | 0 | 1 200 | 1 573 | 1 706 | 198 | 157 | 313 | 274 | 438 | 401 | 114 | 695 | 512 |
| Short-term debt | 1 262 | 1 525 | 1 803 | 1 570 | 1 241 | 650 | 985 | 1 092 | 1 230 | 629 | 1 344 | 700 | 680 | 869 | 1 612 | 2 061 | 1 664 |
| Total debt | 1 693 | 1 775 | 1 953 | 1 620 | 1 241 | 1 850 | 2 559 | 2 798 | 1 427 | 786 | 1 657 | 974 | 1 118 | 1 270 | 1 726 | 2 757 | 2 176 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CB Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
KC Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Tirna | Company | 90.0% | 90.0% | 2022 |
| Individual | 10.0% | 10.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Bligaard | Chief Executive Officer | 0 companies |
| Kjartan Carlheim Taranger | Chief Executive Officer | 0 companies |
| Sigmund Fosse | Chairman | 0 companies |
| Jarle Haukås | Board of Directors | 0 companies |
| Bjørn Bugge | Chairman | 0 companies |
| Inger Johanne Bligaard | Board of Directors | 0 companies |
| Ragnhild Bjerkvik | Board of Directors | 0 companies |
| Svein Harald Andersen | Board of Directors | 0 companies |