| Revenue | NOK 27,6M | +5% |
| EBITDA | NOK 2,8M | +600% |
| Net profit | NOK 417K | +157% |
| Total assets | NOK 14,6M | +5% |
| Equity | NOK 7,8M | +16% |
| Employees | 5 | — |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2 835 | 6 672 | 7 489 | 5 506 | 8 248 | 12 767 | 18 996 | 23 232 | 27 409 | 26 627 | 29 705 | 29 951 | 26 272 | 27 605 |
| Staff expenses | −34 | −47 | −971 | −96 | −2 129 | −3 035 | −4 388 | −5 466 | −6 878 | −6 817 | −7 488 | −10 201 | −6 523 | −4 393 |
| EBITDA | 502 | 1 588 | 258 | 1 866 | 1 190 | 2 383 | 2 908 | 2 835 | 1 889 | 1 648 | 3 063 | −4 854 | 406 | 2 844 |
| Depreciation & amort. | −0 | −0 | −3 | −828 | −1 052 | −1 388 | −2 086 | −1 632 | −1 156 | −889 | −1 041 | −1 804 | −1 683 | −1 537 |
| EBIT | 502 | 1 588 | 255 | 1 038 | 138 | 995 | 822 | 1 203 | 733 | 759 | 2 022 | −6 658 | −1 277 | 1 307 |
| Net financials | 14 | −1 | −10 | 12 | −253 | −436 | −88 | −73 | −179 | 2 312 | −1 306 | −768 | 78 | −961 |
| Profit before tax | 516 | 1 587 | 244 | 1 050 | −114 | 559 | 734 | 1 130 | 554 | 3 071 | 716 | −7 426 | −1 199 | 346 |
| Tax | 144 | 461 | 72 | 296 | −169 | 38 | 145 | 267 | 4 | 10 | 412 | −1 569 | −469 | −72 |
| Net profit | 372 | 1 125 | 173 | 754 | 55 | 521 | 588 | 863 | 550 | 3 061 | 304 | −5 857 | −730 | 417 |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 326 | 2 620 | 3 270 | 7 047 | 7 396 | 11 565 | 11 915 | 14 083 | 16 159 | 18 877 | 18 676 | 15 602 | 13 963 | 14 636 |
| Equity | 422 | 1 317 | 1 490 | 4 267 | 5 580 | 6 064 | 6 621 | 7 955 | 8 511 | 11 544 | 11 836 | 5 952 | 6 714 | 7 822 |
| Long-term debt | 0 | 0 | 499 | 0 | 69 | 2 076 | 1 438 | 2 438 | 3 682 | 2 797 | 1 780 | 3 286 | 2 500 | 2 500 |
| Short-term debt | 904 | 1 303 | 1 280 | 2 780 | 1 747 | 3 425 | 3 856 | 3 690 | 3 966 | 4 279 | 4 434 | 5 717 | 4 293 | 4 048 |
| Total debt | 904 | 1 303 | 1 780 | 2 780 | 1 816 | 5 501 | 5 294 | 6 128 | 7 648 | 7 076 | 6 214 | 9 003 | 6 793 | 6 548 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BF Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
CK Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 19.9% | 19.9% | 2023 | |
Var Forvaltning As | Company | 17.7% | 17.7% | 2023 |
Abbh As | Company | 13.5% | 13.5% | 2023 |
Håbjørg Invest As | Company | 6.6% | 6.6% | 2023 |
Mitya Khromov | Company | 2.3% | 2.3% | 2023 |
Falck Olsen Holding Ab | Company | 1.9% | 1.9% | 2023 |
Innocode As | Company | 1.6% | 1.6% | 2023 |
| Individual | 1.1% | 1.1% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Bjarte Falck Olsen | Chief Executive Officer | 0 companies |
| Chris Klemmetvold Sandvik | Chief Executive Officer | 0 companies |
| Bjørn Iversen Tiller | Board of Directors | 0 companies |
| Lars Erik Evensen | Board of Directors | 0 companies |
| Bengt Raymond Berglund | Board of Directors | 0 companies |
| Stein Olav Sivertsen | Board of Directors | 0 companies |
| Terje Tandberg | Chairman | 0 companies |
| Arve Egil Håbjørg | Board of Directors | 0 companies |
| Morten Holst | Board of Directors | 0 companies |