| Revenue | NOK 15,4M | +6% |
| EBITDA | NOK -4,9M | +17% |
| Net profit | NOK -7,8M | -123% |
| Total assets | NOK 422,1M | +1% |
| Equity | NOK 138,6M | -5% |
| Employees | 13 | — |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 649 | 5 475 | 12 844 | 33 346 | 8 416 | 10 570 | 10 036 | 13 835 | 15 394 | 15 562 | 7 727 | 9 610 | 12 124 | 14 516 | 15 449 |
| Staff expenses | −0 | −0 | −2 890 | −5 407 | −4 019 | −5 155 | −4 433 | −11 783 | −9 494 | −10 682 | −12 627 | −11 865 | −11 355 | −12 333 | −12 208 |
| EBITDA | −127 | 2 141 | 1 631 | 23 646 | −1 147 | −1 372 | −1 766 | −9 286 | −2 262 | −7 234 | −12 765 | −9 077 | −5 551 | −5 847 | −4 877 |
| Depreciation & amort. | −237 | −1 459 | −1 112 | −2 825 | −886 | −994 | −1 218 | −2 153 | −2 056 | −2 139 | −1 788 | −2 252 | −2 440 | −2 823 | −7 291 |
| EBIT | −365 | 682 | 519 | 20 821 | −2 033 | −2 366 | −2 984 | −11 439 | −4 318 | −9 373 | −14 553 | −11 329 | −7 992 | −8 671 | −12 169 |
| Net financials | 133 | −1 521 | −8 364 | −6 015 | 112 | 21 326 | 24 802 | 12 006 | 43 544 | 3 220 | 81 633 | 2 900 | 4 372 | 4 208 | 2 228 |
| Profit before tax | −232 | −839 | −7 845 | 14 806 | −1 920 | 18 961 | 21 818 | 567 | 39 226 | −6 153 | 67 080 | −8 429 | −3 620 | −4 462 | −9 941 |
| Tax | −66 | −235 | −2 196 | 4 093 | 493 | 2 697 | 4 402 | −107 | 228 | −1 354 | −3 456 | −1 175 | −796 | −979 | −2 187 |
| Net profit | −165 | −604 | −5 649 | 10 713 | −2 414 | 16 264 | 17 416 | 674 | 38 999 | −4 799 | 70 536 | −7 254 | −2 823 | −3 483 | −7 754 |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 70 132 | 94 752 | 226 079 | 381 924 | 549 885 | 616 892 | 673 062 | 649 185 | 687 801 | 691 340 | 442 018 | 403 891 | 414 708 | 417 498 | 422 135 |
| Equity | 14 852 | 24 247 | 18 599 | 194 312 | 155 847 | 208 202 | 155 619 | 154 847 | 192 186 | 169 386 | 189 959 | 162 705 | 159 882 | 146 398 | 138 645 |
| Long-term debt | 55 024 | 69 181 | 170 425 | 183 021 | 384 961 | 391 225 | 491 371 | 472 792 | 484 372 | 508 255 | 247 500 | 237 500 | 250 000 | 268 313 | 272 138 |
| Short-term debt | 257 | 1 323 | 37 055 | 3 342 | 7 827 | 17 465 | 26 073 | 21 546 | 11 244 | 13 699 | 4 559 | 3 687 | 4 827 | 2 787 | 11 353 |
| Total debt | 55 281 | 70 504 | 207 480 | 186 362 | 392 788 | 408 690 | 517 443 | 494 338 | 495 615 | 521 954 | 252 059 | 241 187 | 254 827 | 271 100 | 283 491 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EK Deputy Member | Deputy Member | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
B&B Gruppen As | Company | 55.6% | 55.6% | 2022 |
Berg Invest Holding As | Company | 22.2% | 22.2% | 2022 |
Atlas Invest As | Company | 18.6% | 18.6% | 2022 |
Brurok Holding As | Company | 3.6% | 3.6% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Eirik Karlsen | Deputy Member | 0 companies |
| Alf Egil Bogen | Board of Directors | 0 companies |
| Pål Pettersen Berg | Chairman | 0 companies |
| Elizabeth Hagen Berg | Board of Directors | 0 companies |