| Revenue | NOK 18,1M | +9% |
| EBITDA | NOK 126K | -82% |
| Net profit | NOK -395K | -322% |
| Total assets | NOK 3,7M | -5% |
| Equity | NOK 252K | -37% |
| Employees | 11 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 488 | 3 330 | 5 575 | 5 840 | 9 210 | 10 874 | 12 601 | 13 624 | 16 619 | 18 066 |
| Staff expenses | −46 | −619 | −1 210 | −1 724 | −3 738 | −4 145 | −4 740 | −5 818 | −7 103 | −7 623 |
| EBITDA | 71 | 532 | 660 | −60 | 123 | 296 | 355 | 424 | 694 | 126 |
| Depreciation & amort. | −5 | −17 | −24 | −47 | −94 | −184 | −224 | −305 | −404 | −497 |
| EBIT | 66 | 515 | 636 | −107 | 28 | 112 | 132 | 119 | 290 | −371 |
| Net financials | 0 | −4 | −2 | 6 | −8 | −34 | −38 | −56 | −97 | −113 |
| Profit before tax | 66 | 511 | 634 | −102 | 20 | 78 | 93 | 63 | 193 | −483 |
| Tax | 18 | 131 | 152 | −23 | 20 | 2 | 21 | 34 | 14 | −88 |
| Net profit | 48 | 381 | 482 | −79 | 1 | 76 | 73 | 29 | 178 | −395 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 140 | 883 | 1 682 | 717 | 1 836 | 2 340 | 2 946 | 3 537 | 3 931 | 3 720 |
| Equity | 78 | 459 | 307 | 228 | 229 | 305 | 300 | 208 | 403 | 252 |
| Long-term debt | 3 | 36 | 6 | 0 | 0 | 0 | 0 | 0 | 1 220 | 1 283 |
| Short-term debt | 58 | 387 | 1 368 | 489 | 1 137 | 1 191 | 1 780 | 1 977 | 2 308 | 2 185 |
| Total debt | 61 | 424 | 1 375 | 489 | 1 608 | 2 035 | 2 646 | 3 330 | 3 528 | 3 468 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TM Accountant | Accountant | 2020 | — | — |
CØ Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Fellesbruket As | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Trond Matre | Accountant | 0 companies |
| Cato Østlie | Chief Executive Officer | 0 companies |
| Torben Hilland | Board of Directors | 0 companies |