| Revenue | NOK 71,4M | +1% |
| EBITDA | NOK 831K | +116% |
| Net profit | NOK -890K | +86% |
| Total assets | NOK 17,9M | +6% |
| Equity | NOK 2,5M | +323% |
| Employees | 93 | — |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5 647 | 12 782 | 19 689 | 19 740 | 23 667 | 28 968 | 30 559 | 34 432 | 37 636 | 40 449 | 42 141 | 42 706 | 39 149 | 69 724 | 70 498 | 71 382 |
| Staff expenses | −3 214 | −5 285 | −6 744 | −7 721 | −9 287 | −11 837 | −12 270 | −14 405 | −16 066 | −17 409 | −17 735 | −16 837 | −15 044 | −24 534 | −26 688 | −23 844 |
| EBITDA | −1 760 | 748 | 1 430 | 2 257 | 1 956 | 1 718 | 1 847 | 2 136 | −1 158 | 1 462 | 1 914 | 2 145 | 1 621 | −2 736 | −5 183 | 831 |
| Depreciation & amort. | −346 | −500 | −521 | −563 | −630 | −648 | −593 | −558 | −569 | −663 | −476 | −376 | −487 | −2 747 | −2 429 | −1 615 |
| EBIT | −2 106 | 248 | 910 | 1 694 | 1 325 | 1 069 | 1 254 | 1 578 | −1 727 | 798 | 1 437 | 1 769 | 1 134 | −5 482 | −7 612 | −783 |
| Net financials | −161 | −320 | −352 | −331 | −268 | −204 | −73 | −27 | −1 812 | −3 115 | 117 | −226 | −73 | −89 | −156 | −343 |
| Profit before tax | −2 267 | −72 | 558 | 1 362 | 1 057 | 865 | 1 181 | 1 551 | −3 539 | −2 317 | 1 554 | 1 544 | 1 061 | −5 572 | −7 768 | −1 126 |
| Tax | −0 | −654 | 158 | 385 | 298 | 34 | 326 | 397 | −418 | −487 | 345 | 371 | 238 | −1 217 | −1 520 | −236 |
| Net profit | −2 267 | 582 | 400 | 977 | 759 | 831 | 855 | 1 154 | −3 121 | −1 829 | 1 210 | 1 173 | 824 | −4 354 | −6 248 | −890 |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4 724 | 6 140 | 5 956 | 6 682 | 7 711 | 7 746 | 7 925 | 8 232 | 7 381 | 7 698 | 7 288 | 8 008 | 7 035 | 17 985 | 16 924 | 17 868 |
| Equity | −1 267 | −685 | −286 | 692 | 1 151 | 1 002 | 1 642 | 2 296 | −325 | −2 154 | −944 | 228 | 1 052 | −3 302 | 596 | 2 521 |
| Long-term debt | 0 | 0 | 0 | 0 | 36 | 1 729 | 1 429 | 1 147 | 1 645 | 4 248 | 3 300 | 2 741 | 1 628 | 3 096 | 121 | 5 603 |
| Short-term debt | 5 991 | 6 826 | 6 241 | 5 991 | 6 525 | 5 015 | 4 854 | 4 789 | 6 061 | 5 605 | 4 932 | 5 038 | 4 356 | 18 191 | 16 207 | 9 744 |
| Total debt | 5 991 | 6 826 | 6 241 | 5 991 | 6 561 | 6 744 | 6 283 | 5 935 | 7 706 | 9 853 | 8 232 | 7 779 | 5 983 | 21 287 | 16 328 | 15 347 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BM Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Deputy Chairman | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Bakst Holding As | Company | 51.5% | 51.5% | 2024 |
Mosås Holding As | Company | 48.5% | 48.5% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Bjarne Mosås | Chief Executive Officer | 0 companies |
| Birger Haugland | Deputy Chairman | 0 companies |
| Frode Meby | Board of Directors | 0 companies |
| Ingunn Fjelldal Korsaksel | Board of Directors | 0 companies |
| Jan Arild Vikestad | Chairman | 0 companies |
| Gunnar Kalstad | Board of Directors | 0 companies |
| Vidar Wiik | Board of Directors | 0 companies |