| Revenue | NOK 96,8M | +3% |
| EBITDA | NOK -2,9M | -138% |
| Net profit | NOK -10M | -425% |
| Total assets | NOK 113,1M | +0% |
| Equity | NOK 79,5M | -11% |
| Employees | 36 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | 63 363 | 73 274 | 82 647 | 79 129 | 80 613 | 94 375 | 96 750 |
| Staff expenses | −14 237 | −15 306 | −18 318 | −20 486 | −23 570 | −28 020 | −31 097 |
| EBITDA | 12 094 | 9 992 | 15 617 | 6 402 | 2 514 | 7 544 | −2 897 |
| Depreciation & amort. | −4 032 | −4 816 | −5 890 | −6 270 | −7 161 | −6 629 | −6 580 |
| EBIT | 8 062 | 5 176 | 9 726 | 132 | −4 647 | 915 | −9 478 |
| Net financials | −314 | 65 | 1 486 | 478 | −367 | −2 523 | −2 544 |
| Profit before tax | 7 748 | 5 241 | 11 212 | 610 | −5 014 | −1 608 | −12 022 |
| Tax | 2 356 | 1 164 | 2 471 | 146 | −946 | 289 | −2 067 |
| Net profit | 5 392 | 4 076 | 8 742 | 464 | −4 068 | −1 896 | −9 954 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 98 956 | 101 737 | 110 457 | 114 851 | 112 714 | 113 265 | 113 126 |
| Equity | 80 885 | 86 235 | 94 977 | 95 440 | 91 373 | 89 476 | 79 522 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 18 071 | 15 502 | 15 480 | 19 411 | 21 342 | 23 788 | 33 604 |
| Total debt | 18 071 | 15 502 | 15 480 | 19 411 | 21 342 | 23 788 | 33 604 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TS Observer | Observer | 2019 | — | — |
AH Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
JM Observer | Observer | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Lervig Investco Llc | Company | 47.5% | 47.5% | 2022 |
Aktiebryggeriet As | Company | 47.5% | 47.5% | 2022 |
Murphdog Holding As | Company | 2.5% | 2.5% | 2022 |
Heide Kleinstrup Holding Aps | Company | 2.5% | 2.5% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Taylor Stuyvesant Storms | Observer | 0 companies |
| Anders Heide Kleinstrup | Chief Executive Officer | 0 companies |
| Jesse Michael Du Bey | Observer | 0 companies |
| Kristian Fredrik Kleppa Stensrud | Board of Directors | 0 companies |
| Gunnar Hviding | Chairman | 0 companies |