| Revenue | NOK 15,1M | +6% |
| EBITDA | NOK 327K | +133% |
| Net profit | NOK -2K | +100% |
| Total assets | NOK 5,6M | +4% |
| Equity | NOK 986K | +124% |
| Employees | 7 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 12 234 | 19 879 | 25 409 | 17 800 | 18 970 | 20 245 | 13 381 | 14 558 | 14 274 | 15 131 |
| Staff expenses | −759 | −1 764 | −1 794 | −1 606 | −2 016 | −2 020 | −1 425 | −1 641 | −2 122 | −848 |
| EBITDA | 357 | 375 | 794 | 306 | 176 | 681 | −146 | −405 | −989 | 327 |
| Depreciation & amort. | −0 | −8 | −55 | −115 | −122 | −128 | −120 | −73 | −79 | −94 |
| EBIT | 357 | 367 | 739 | 191 | 54 | 553 | −265 | −479 | −1 068 | 233 |
| Net financials | −100 | −65 | −4 | −108 | 16 | 58 | −132 | −56 | −65 | −228 |
| Profit before tax | 257 | 302 | 735 | 83 | 70 | 611 | −397 | −535 | −1 133 | 5 |
| Tax | 80 | 92 | 152 | 25 | 26 | 126 | −84 | −114 | −243 | 7 |
| Net profit | 177 | 210 | 582 | 58 | 44 | 484 | −313 | −420 | −890 | −2 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2 553 | 4 748 | 6 626 | 5 705 | 4 618 | 3 311 | 4 059 | 3 232 | 5 379 | 5 620 |
| Equity | 207 | 417 | 999 | 1 057 | 1 101 | 1 087 | 1 023 | 603 | 440 | 986 |
| Long-term debt | 0 | 0 | 1 000 | 846 | 663 | 514 | 287 | 59 | 2 700 | 2 497 |
| Short-term debt | 2 346 | 4 331 | 4 626 | 3 802 | 2 854 | 1 710 | 2 749 | 2 571 | 2 239 | 2 137 |
| Total debt | 2 346 | 4 331 | 5 626 | 4 648 | 3 518 | 2 224 | 3 036 | 2 630 | 4 939 | 4 634 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TV Chief Executive Officer | Chief Executive Officer | 2026 | — | — |
WE Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
FM Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OA | Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Brownells Europe As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Tore Varlid | Chief Executive Officer | 0 companies |
| Wenche Eimhjellen | Chief Executive Officer | 0 companies |
| Fredrik Majer Haugen | Chief Executive Officer | 0 companies |
| Olav Aas | Chairman | 0 companies |