| Revenue | NOK 17,5M | -9% |
| EBITDA | NOK -385K | -287% |
| Net profit | NOK -529K | -938% |
| Total assets | NOK 6,2M | -27% |
| Equity | NOK 4,3M | -11% |
| Employees | 12 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 30 661 | 29 047 | 21 340 | 14 757 | 14 749 | 14 954 | 14 192 | 14 519 | 16 305 | 19 502 | 19 339 | 17 504 |
| Staff expenses | −9 857 | −9 362 | −7 436 | −5 339 | −5 748 | −6 543 | −5 677 | −5 469 | −6 049 | −6 966 | −7 251 | −5 973 |
| EBITDA | 2 666 | 2 617 | 1 318 | −429 | 263 | −526 | 481 | 898 | 866 | 915 | 206 | −385 |
| Depreciation & amort. | −1 129 | −1 153 | −1 154 | −1 154 | −332 | −438 | −469 | −506 | −544 | −422 | −249 | −317 |
| EBIT | 1 537 | 1 464 | 164 | −1 583 | −69 | −964 | 12 | 392 | 322 | 493 | −43 | −702 |
| Net financials | −251 | −193 | −124 | −214 | 5 | 128 | −1 | −7 | −14 | −26 | −22 | 26 |
| Profit before tax | 1 286 | 1 271 | 40 | −1 798 | −65 | −836 | 11 | 385 | 308 | 467 | −65 | −676 |
| Tax | 360 | 346 | 26 | −424 | 11 | −157 | 5 | 85 | 68 | 106 | −14 | −146 |
| Net profit | 926 | 925 | 14 | −1 374 | −76 | −679 | 6 | 300 | 240 | 362 | −51 | −529 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14 208 | 13 888 | 9 733 | 7 921 | 8 419 | 6 503 | 5 787 | 5 951 | 6 149 | 6 853 | 8 478 | 6 205 |
| Equity | 3 937 | 4 862 | 4 876 | 3 502 | 3 427 | 2 748 | 2 754 | 3 055 | 3 295 | 3 656 | 4 813 | 4 284 |
| Long-term debt | 23 | 6 045 | 2 201 | 1 201 | 201 | 202 | 202 | 202 | 202 | 202 | 202 | 0 |
| Short-term debt | 10 249 | 2 982 | 2 656 | 3 218 | 4 791 | 3 553 | 2 831 | 2 694 | 2 652 | 2 994 | 3 463 | 1 921 |
| Total debt | 10 272 | 9 027 | 4 857 | 4 419 | 4 992 | 3 755 | 3 033 | 2 896 | 2 854 | 3 196 | 3 665 | 1 921 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AM Deputy Member | Deputy Member | 2023 | — | — |
KR Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
SM Deputy Member | Deputy Member | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Chairman | 2017 | — | — | |
| Chairman | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Nærbakst As | Company | 91.0% | 91.0% | 2023 |
Berg Invest As | Company | 9.0% | 9.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Magnus Berg | Deputy Member | 0 companies |
| Kristian Raaum | Chief Executive Officer | 0 companies |
| Sigrid Merete Lunde | Deputy Member | 0 companies |
| Jon Magnus Berg | Board of Directors | 0 companies |
| Alf Morten Fjære | Chairman | 0 companies |
| Kjetil Hodne | Chairman | 0 companies |