| Revenue | NOK 13M | -21% |
| EBITDA | NOK -2,6M | +21% |
| Net profit | NOK -2,9M | +20% |
| Total assets | NOK 3,9M | -20% |
| Equity | NOK 1,9M | +133% |
| Employees | 8 | — |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4 058 | 12 182 | 10 993 | 9 158 | 4 414 | 9 026 | 7 029 | 8 044 | 10 963 | 13 525 | 14 452 | 19 201 | 16 509 | 12 980 |
| Staff expenses | −1 408 | −2 405 | −2 681 | −2 137 | −691 | −0 | −0 | −903 | −2 258 | −3 116 | −4 196 | −4 022 | −4 104 | −3 810 |
| EBITDA | −307 | 900 | −841 | −518 | −3 283 | −3 080 | −1 109 | −2 952 | −3 101 | −5 524 | −6 800 | −1 729 | −3 321 | −2 633 |
| Depreciation & amort. | −17 | −33 | −40 | −27 | −10 | −3 | −0 | −0 | −0 | −0 | −111 | −312 | −326 | −222 |
| EBIT | −323 | 866 | −881 | −545 | −3 294 | −3 082 | −1 109 | −2 952 | −3 101 | −5 524 | −6 911 | −2 041 | −3 648 | −2 855 |
| Net financials | −43 | −63 | −90 | −93 | −13 | −149 | −68 | −102 | −22 | −160 | −172 | −147 | −45 | −89 |
| Profit before tax | −366 | 804 | −971 | −638 | −3 307 | −3 231 | −1 177 | −3 054 | −3 123 | −5 683 | −7 084 | −2 189 | −3 693 | −2 944 |
| Tax | −0 | 165 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | −366 | 638 | −971 | −638 | −3 307 | −3 231 | −1 177 | −3 054 | −3 123 | −5 683 | −7 084 | −2 189 | −3 693 | −2 944 |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2 126 | 3 260 | 2 342 | 1 888 | 1 321 | 2 138 | 566 | 2 683 | 2 665 | 4 089 | 5 491 | 7 944 | 4 837 | 3 860 |
| Equity | −266 | 372 | −599 | −937 | −61 | −3 292 | −4 469 | 104 | −1 419 | −12 | −1 143 | 4 506 | 813 | 1 896 |
| Long-term debt | 0 | 0 | 0 | 1 782 | 0 | 0 | 1 287 | 0 | 0 | 0 | 3 021 | 150 | 0 | 297 |
| Short-term debt | 731 | 1 187 | 1 240 | 1 044 | 1 382 | 5 430 | 3 748 | 2 579 | 4 084 | 4 101 | 3 613 | 3 288 | 4 024 | 1 667 |
| Total debt | 2 392 | 2 888 | 2 941 | 2 826 | 1 382 | 5 430 | 5 034 | 2 579 | 4 084 | 4 101 | 6 634 | 3 438 | 4 024 | 1 964 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TN Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
MS Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
We Are Brands As | Company | 98.0% | 98.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Tor-Erik Nikolaisen | Chief Executive Officer | 0 companies |
| Maren Smedshammer | Chief Executive Officer | 0 companies |
| Kenneth Andre Dreyer | Chairman | 0 companies |
| Anette Kahrs | Board of Directors | 0 companies |
| Hedda Rivelsrud | Board of Directors | 0 companies |
| Amalie Victoria Dreyer | Board of Directors | 0 companies |
| Nicolai Hvam Malling | Board of Directors | 0 companies |
| Tore Hofstad | Chairman | 0 companies |
| Even Mælum Aas-Eng | Board of Directors | 0 companies |