| Revenue | NOK 8,4M | +9% |
| EBITDA | NOK 3,9M | -5% |
| Net profit | NOK 653K | +3% |
| Total assets | NOK 46M | +0% |
| Equity | NOK 11,8M | +1% |
| Employees | 0 | — |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 485 | 1 945 | 4 231 | 4 383 | 2 727 | 2 808 | 2 906 | 3 667 | 2 525 | 2 703 | 3 132 | 3 524 | 3 272 | 6 311 | 6 585 | 7 775 | 8 449 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | 226 | 419 | 3 181 | 2 524 | 1 407 | 1 461 | 1 192 | 1 490 | 1 269 | 1 974 | 2 137 | 2 639 | 2 364 | 1 683 | 3 054 | 4 117 | 3 914 |
| Depreciation & amort. | −220 | −810 | −1 008 | −1 047 | −1 047 | −1 055 | −1 023 | −1 217 | −1 024 | −1 024 | −1 093 | −1 148 | −1 118 | −1 219 | −1 241 | −1 221 | −1 208 |
| EBIT | 7 | −391 | 2 173 | 1 477 | 361 | 405 | 169 | 273 | 244 | 950 | 1 044 | 1 492 | 1 246 | 464 | 1 814 | 2 896 | 2 706 |
| Net financials | −258 | −1 721 | −2 178 | −2 026 | −1 804 | −1 535 | −1 346 | −1 567 | −1 304 | −1 334 | −1 447 | −1 218 | −965 | −1 462 | −2 226 | −2 080 | −1 869 |
| Profit before tax | −252 | −2 112 | −5 | −549 | −1 443 | −1 130 | −1 178 | −1 294 | −1 059 | −384 | −403 | 274 | 281 | −999 | −413 | 817 | 837 |
| Tax | −70 | −649 | −1 | −153 | −412 | −215 | −71 | −593 | −253 | −95 | −89 | 60 | 66 | −220 | −91 | 180 | 184 |
| Net profit | −181 | −1 463 | −4 | −396 | −1 031 | −915 | −1 107 | −702 | −806 | −289 | −314 | 214 | 215 | −779 | −322 | 637 | 653 |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 32 960 | 41 791 | 45 348 | 47 284 | 46 144 | 41 854 | 41 687 | 51 179 | 48 110 | 47 254 | 45 583 | 45 369 | 50 163 | 53 520 | 53 547 | 45 956 | 45 970 |
| Equity | −76 | −1 391 | −1 395 | 499 | 1 887 | 972 | 77 | 1 985 | 2 080 | 2 836 | 2 521 | 2 937 | 7 681 | 10 165 | 11 273 | 11 710 | 11 820 |
| Long-term debt | 0 | 0 | 0 | 44 418 | 42 168 | 37 873 | 38 225 | 45 647 | 45 666 | 44 076 | 42 734 | 42 193 | 41 908 | 42 329 | 41 694 | 33 371 | 32 909 |
| Short-term debt | 1 036 | 1 060 | 3 133 | 2 367 | 2 088 | 3 009 | 3 385 | 3 547 | 364 | 342 | 328 | 240 | 573 | 1 026 | 580 | 875 | 1 240 |
| Total debt | 33 036 | 43 182 | 46 743 | 46 785 | 44 257 | 40 882 | 41 610 | 49 194 | 46 030 | 44 418 | 43 061 | 42 432 | 42 481 | 43 355 | 42 274 | 34 246 | 34 150 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BA Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
SA Deputy Member | Deputy Member | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Frode Johnsen Holding As | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Bjørn Atle Jordan | Chief Executive Officer | 0 companies |
| Ståle Atle Tyssedal | Deputy Member | 0 companies |
| Frode Bjørn Johnsen | Chairman | 0 companies |