| Revenue | NOK 1,3M | -97% |
| EBITDA | NOK -4,6M | +31% |
| Net profit | NOK -3,8M | +78% |
| Total assets | NOK 86,5M | +9% |
| Equity | NOK 46M | -8% |
| Employees | 2 | — |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3 327 | 17 034 | 21 988 | 25 448 | 23 423 | 20 774 | 9 535 | 11 838 | 15 279 | 36 783 | 21 833 | 70 335 | 54 269 | 20 018 | 41 112 | 1 261 |
| Staff expenses | −2 447 | −1 761 | −1 887 | −1 985 | −2 132 | −2 354 | −2 279 | −2 195 | −335 | −1 151 | −1 338 | −2 121 | −2 472 | −2 081 | −1 842 | −1 356 |
| EBITDA | −663 | 4 297 | 1 769 | 2 570 | 1 550 | 947 | −483 | −1 864 | 129 | 115 | 618 | 4 100 | −748 | −8 802 | −6 656 | −4 614 |
| Depreciation & amort. | −68 | −365 | −401 | −395 | −395 | −386 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | −731 | 3 932 | 1 367 | 2 175 | 1 154 | 561 | −483 | −1 864 | 129 | 115 | 618 | 4 100 | −748 | −8 802 | −6 656 | −4 614 |
| Net financials | −10 542 | 2 290 | 7 446 | −2 884 | −2 127 | −1 941 | −2 120 | −1 596 | −1 470 | −1 399 | −3 767 | −739 | 6 046 | −177 | −10 514 | 855 |
| Profit before tax | −11 273 | 6 222 | 8 813 | −710 | −973 | −1 380 | −2 603 | −3 460 | −1 341 | −1 284 | −3 149 | 3 362 | 5 298 | −8 979 | −17 170 | −3 759 |
| Tax | −880 | 770 | 1 | 121 | −50 | −150 | −399 | −742 | −195 | −170 | −264 | 662 | −20 | 204 | −0 | −0 |
| Net profit | −10 393 | 5 452 | 8 812 | −830 | −923 | −1 230 | −2 203 | −2 718 | −1 146 | −1 114 | −2 884 | 2 699 | 5 318 | −9 183 | −17 170 | −3 759 |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 73 374 | 63 166 | 63 846 | 51 569 | 54 660 | 49 676 | 48 653 | 45 897 | 64 819 | 69 541 | 86 856 | 104 439 | 92 271 | 126 225 | 79 681 | 86 500 |
| Equity | 1 932 | 7 384 | 16 197 | 15 059 | 14 136 | 12 906 | 10 703 | 11 179 | 22 694 | 21 580 | 18 695 | 21 395 | 26 712 | 17 529 | 49 759 | 45 999 |
| Long-term debt | 0 | 0 | 0 | 282 | 227 | 77 | 0 | 0 | 0 | 4 000 | 14 665 | 15 046 | 11 013 | 14 367 | 21 145 | 19 967 |
| Short-term debt | 71 441 | 55 428 | 47 310 | 36 229 | 40 297 | 36 692 | 37 950 | 34 718 | 42 126 | 43 962 | 53 495 | 67 999 | 54 546 | 94 329 | 8 777 | 20 534 |
| Total debt | 71 441 | 55 782 | 47 649 | 36 510 | 40 524 | 36 769 | 37 950 | 34 718 | 42 126 | 47 962 | 68 161 | 83 045 | 65 558 | 108 697 | 29 922 | 40 501 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TI Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
JC Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Bris Invest As | Company | 57.4% | 57.4% | 2024 |
Sønnavind As | Company | 42.6% | 42.6% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Tron Inge Nilsen | Chief Executive Officer | 0 companies |
| Jens Christoffer Hasselberg Korsvik | Chief Executive Officer | 0 companies |
| Knut Harald Nilsen | Chairman | 0 companies |
| Eirik Frantzen | Board of Directors | 0 companies |
| Markus Mellem-Nilsen | Board of Directors | 0 companies |
| Jan Wiktor Sællmann | Board of Directors | 0 companies |
| Markus Nilsen | Board of Directors | 0 companies |
| Aksel Martin Andersen | Chairman | 0 companies |
| Dag Rune Løvdal | Board of Directors | 0 companies |