| Revenue | NOK 7,9M | -3% |
| EBITDA | NOK -16K | -164% |
| Net profit | NOK -196K | -52% |
| Total assets | NOK 2,3M | -18% |
| Equity | NOK 1,1M | -16% |
| Employees | 8 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6 835 | 8 445 | 10 822 | 12 298 | 12 793 | 13 564 | 12 601 | 9 586 | 9 275 | 9 689 | 10 172 | 8 311 | 9 488 | 8 809 | 8 548 | 8 108 | 7 884 |
| Staff expenses | −913 | −1 034 | −1 115 | −1 399 | −1 610 | −1 629 | −1 697 | −1 675 | −1 694 | −1 854 | −1 973 | −1 564 | −1 451 | −1 392 | −1 779 | −1 596 | −1 469 |
| EBITDA | 89 | 994 | 1 546 | 1 345 | 1 739 | 2 228 | 1 152 | 532 | 94 | 66 | −828 | 78 | 915 | 676 | 75 | 26 | −16 |
| Depreciation & amort. | −44 | −44 | −93 | −93 | −63 | −52 | −88 | −22 | −22 | −22 | −52 | −164 | −143 | −142 | −137 | −109 | −6 |
| EBIT | 44 | 950 | 1 454 | 1 252 | 1 676 | 2 177 | 1 063 | 510 | 72 | 45 | −880 | −86 | 772 | 535 | −61 | −84 | −22 |
| Net financials | −121 | −129 | −103 | −79 | −71 | −81 | −68 | −55 | −270 | −60 | −46 | −79 | −72 | −41 | −61 | −81 | −86 |
| Profit before tax | −77 | 821 | 1 350 | 1 173 | 1 605 | 2 096 | 995 | 456 | −198 | −15 | −926 | −165 | 700 | 494 | −122 | −165 | −109 |
| Tax | −20 | 208 | 380 | 330 | 449 | 589 | 269 | 127 | 2 | −0 | −203 | −36 | 154 | 109 | −27 | −36 | 87 |
| Net profit | −56 | 613 | 970 | 842 | 1 156 | 1 507 | 726 | 329 | −200 | −15 | −723 | −129 | 546 | 385 | −95 | −129 | −196 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2 718 | 4 412 | 5 565 | 6 070 | 5 915 | 6 452 | 5 219 | 4 935 | 4 627 | 3 770 | 4 190 | 3 214 | 3 619 | 3 353 | 3 114 | 2 804 | 2 308 |
| Equity | 1 152 | 1 505 | 1 753 | 1 895 | 2 051 | 2 359 | 2 635 | 2 764 | 2 563 | 2 548 | 1 825 | 1 696 | 1 842 | 2 227 | 1 384 | 1 255 | 1 059 |
| Long-term debt | 355 | 1 507 | 1 347 | 1 187 | 1 027 | 867 | 707 | 983 | 783 | 0 | 488 | 417 | 361 | 286 | 212 | 137 | 62 |
| Short-term debt | 1 211 | 1 400 | 2 465 | 2 988 | 2 837 | 3 227 | 1 877 | 1 188 | 1 280 | 1 222 | 1 877 | 1 101 | 1 416 | 840 | 1 519 | 1 412 | 1 186 |
| Total debt | 1 567 | 2 908 | 3 811 | 4 175 | 3 863 | 4 093 | 2 584 | 2 171 | 2 063 | 1 222 | 2 365 | 1 518 | 1 777 | 1 126 | 1 730 | 1 549 | 1 249 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BA Deputy Member | Deputy Member | 2008 | — | — |
ØN Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
May Be As | Company | 34.0% | 34.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Bjørn Arild Johansen | Deputy Member | 0 companies |
| Øyvind Nilsen | Chief Executive Officer | 0 companies |
| Espen Marki | Board of Directors | 0 companies |