| Revenue | NOK 31,1M | -28% |
| EBITDA | NOK 3,8M | -55% |
| Net profit | NOK 291K | -93% |
| Total assets | NOK 25,5M | -8% |
| Equity | NOK 10,7M | +3% |
| Employees | 5 | — |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3 573 | 4 694 | 5 273 | 7 476 | 8 165 | 7 711 | 7 304 | 7 882 | 12 335 | 14 881 | 18 336 | 23 646 | 32 347 | 43 249 | 31 127 |
| Staff expenses | −917 | −1 148 | −932 | −1 353 | −1 371 | −1 481 | −1 461 | −1 454 | −2 244 | −2 666 | −4 711 | −5 922 | −7 672 | −10 436 | −10 774 |
| EBITDA | 235 | 407 | 926 | 1 112 | 1 287 | 1 379 | 928 | 1 650 | 2 471 | 2 377 | 2 627 | 4 231 | 5 039 | 8 388 | 3 809 |
| Depreciation & amort. | −745 | −826 | −490 | −554 | −634 | −759 | −700 | −808 | −925 | −1 499 | −1 759 | −1 975 | −2 287 | −2 619 | −2 883 |
| EBIT | −510 | −419 | 436 | 558 | 653 | 620 | 228 | 842 | 1 546 | 877 | 868 | 2 256 | 2 752 | 5 768 | 926 |
| Net financials | −60 | −73 | −63 | −95 | −177 | −159 | −134 | −121 | −133 | −202 | −216 | −202 | −367 | −533 | −548 |
| Profit before tax | −571 | −492 | 373 | 463 | 476 | 462 | 94 | 721 | 1 413 | 676 | 651 | 2 054 | 2 385 | 5 235 | 378 |
| Tax | −11 | −0 | −0 | −0 | 62 | 111 | 16 | 158 | 296 | 149 | 143 | 454 | 525 | 1 152 | 88 |
| Net profit | −559 | −492 | 373 | 463 | 414 | 351 | 78 | 563 | 1 117 | 527 | 508 | 1 600 | 1 860 | 4 083 | 291 |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2 575 | 2 016 | 2 236 | 5 251 | 6 951 | 7 748 | 6 556 | 7 802 | 9 978 | 13 320 | 14 248 | 18 419 | 24 811 | 27 847 | 25 532 |
| Equity | 95 | −397 | −24 | 439 | 853 | 1 204 | 1 282 | 1 845 | 2 963 | 3 490 | 3 998 | 5 048 | 6 307 | 10 391 | 10 681 |
| Long-term debt | 0 | 0 | 1 693 | 2 430 | 4 828 | 4 291 | 4 309 | 4 458 | 6 002 | 7 309 | 6 469 | 7 905 | 9 593 | 7 549 | 7 584 |
| Short-term debt | 1 281 | 577 | 567 | 2 382 | 1 270 | 2 253 | 964 | 1 498 | 1 014 | 2 522 | 3 781 | 5 466 | 8 910 | 9 907 | 7 267 |
| Total debt | 2 480 | 2 414 | 2 260 | 4 812 | 6 098 | 6 545 | 5 273 | 5 956 | 7 016 | 9 831 | 10 250 | 13 371 | 18 504 | 17 456 | 14 851 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CB Chief Executive Officer | Chief Executive Officer | 2026 | — | — |
SA Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 10.0% | 10.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Cato Berntsen | Chief Executive Officer | 0 companies |
| Stian André Berntsen | Chief Executive Officer | 0 companies |
| Marius Berntsen | Board of Directors | 0 companies |