| Revenue | NOK 33,7M | +59% |
| EBITDA | NOK 2,9M | +13% |
| Net profit | NOK 422K | -55% |
| Total assets | NOK 16,5M | +1% |
| Equity | NOK 4M | +12% |
| Employees | 29 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | 230 | 7 259 | 9 819 | 12 190 | 14 683 | 21 135 | 33 660 |
| Staff expenses | −6 | −1 570 | −1 261 | −1 592 | −1 656 | −3 353 | −6 378 |
| EBITDA | −3 364 | −2 388 | 804 | 2 007 | 3 704 | 2 613 | 2 949 |
| Depreciation & amort. | −162 | −1 021 | −612 | −727 | −783 | −1 053 | −1 526 |
| EBIT | −3 527 | −3 409 | 192 | 1 280 | 2 921 | 1 560 | 1 423 |
| Net financials | −96 | −420 | −285 | −234 | −252 | −480 | −881 |
| Profit before tax | −3 623 | −3 829 | −94 | 1 046 | 2 668 | 1 080 | 542 |
| Tax | −797 | −0 | −0 | −632 | 709 | 135 | 120 |
| Net profit | −2 826 | −3 829 | −94 | 1 678 | 1 959 | 945 | 422 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 10 374 | 8 329 | 8 808 | 13 833 | 9 338 | 16 408 | 16 501 |
| Equity | −2 796 | −6 625 | −6 718 | 160 | 2 619 | 3 565 | 3 987 |
| Long-term debt | 10 504 | 6 833 | 14 148 | 12 441 | 5 107 | 9 061 | 9 795 |
| Short-term debt | 2 665 | 8 121 | 1 378 | 1 232 | 1 612 | 3 782 | 2 719 |
| Total debt | 13 169 | 14 954 | 15 526 | 13 673 | 6 718 | 12 843 | 12 514 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CA Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Bryo As | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Chris Andre Lillejord | Chief Executive Officer | 0 companies |
| Hans Petter Wisth | Chairman | 0 companies |