| Revenue | NOK 2,6M | -32% |
| EBITDA | NOK -438K | -771% |
| Net profit | NOK -367K | -25841% |
| Total assets | NOK 2M | -36% |
| Equity | NOK 1,3M | -22% |
| Employees | 2 | — |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 531 | 4 322 | 4 927 | 6 045 | 7 481 | 6 014 | 8 032 | 9 412 | 7 234 | 5 930 | 6 033 | 4 345 | 4 194 | 3 876 | 2 635 |
| Staff expenses | −0 | −2 753 | −2 522 | −2 950 | −3 467 | −3 400 | −5 567 | −5 926 | −2 433 | −2 645 | −2 536 | −2 503 | −2 917 | −3 315 | −2 614 |
| EBITDA | 411 | 460 | 1 419 | 1 611 | 2 661 | 1 280 | 1 017 | 1 818 | 772 | 220 | 900 | 1 471 | 746 | −50 | −438 |
| Depreciation & amort. | −0 | −10 | −19 | −29 | −40 | −40 | −40 | −40 | −40 | −40 | −40 | −40 | −12 | −9 | −0 |
| EBIT | 411 | 450 | 1 400 | 1 582 | 2 621 | 1 240 | 978 | 1 778 | 732 | 180 | 860 | 1 431 | 734 | −59 | −438 |
| Net financials | 0 | −0 | 10 | 22 | 27 | 23 | 21 | 1 | 1 | −0 | −1 | 3 | 64 | 58 | 70 |
| Profit before tax | 411 | 450 | 1 410 | 1 604 | 2 648 | 1 263 | 998 | 1 779 | 733 | 180 | 860 | 1 435 | 798 | −1 | −367 |
| Tax | 115 | 132 | 334 | 389 | 663 | 236 | 156 | 438 | 138 | 40 | 189 | 320 | 176 | −0 | −0 |
| Net profit | 296 | 318 | 1 076 | 1 216 | 1 986 | 1 027 | 842 | 1 341 | 595 | 140 | 671 | 1 115 | 622 | −1 | −367 |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 764 | 1 374 | 2 750 | 2 843 | 4 242 | 3 210 | 4 623 | 4 986 | 3 797 | 3 778 | 3 729 | 3 647 | 2 692 | 3 032 | 1 951 |
| Equity | 111 | 137 | 413 | 729 | 814 | 1 841 | 2 684 | 3 025 | 2 619 | 2 760 | 2 430 | 2 546 | 1 667 | 1 666 | 1 299 |
| Long-term debt | 4 | 7 | 15 | 25 | 27 | 25 | 21 | 0 | 13 | 8 | 3 | 0 | 0 | 0 | 0 |
| Short-term debt | 649 | 1 230 | 2 322 | 2 089 | 3 401 | 1 343 | 1 918 | 1 961 | 1 165 | 1 010 | 1 296 | 1 102 | 1 024 | 1 366 | 653 |
| Total debt | 653 | 1 236 | 2 337 | 2 114 | 3 427 | 1 368 | 1 939 | 1 961 | 1 178 | 1 018 | 1 299 | 1 102 | 1 024 | 1 366 | 653 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SR Deputy Member | Deputy Member | 2011 | — | — |
MB Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
IM Deputy Member | Deputy Member | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Brage Holding As | Company | 50.0% | 50.0% | 2022 |
Theada As | Company | 50.0% | 50.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Stine Rebni Bjørk | Deputy Member | 0 companies |
| Magnar Bjørk | Chief Executive Officer | 0 companies |
| Inger Munthe | Deputy Member | 0 companies |
| Fredrik Bjørk | Board of Directors | 0 companies |