| Revenue | NOK 0 | — |
| EBITDA | NOK -20,3M | -8549% |
| Net profit | NOK -20,7M | -10982% |
| Total assets | NOK 46,4M | +71% |
| Equity | NOK 29,3M | +30% |
| Employees | 0 | — |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 553 | 581 | 690 | 463 | 407 | 547 | 559 | 260 | 274 | 298 | 348 | 159 | 0 | 0 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | 322 | 303 | 339 | 208 | 178 | 319 | 299 | 67 | 35 | 162 | 25 | −291 | −235 | −20 339 |
| Depreciation & amort. | −82 | −82 | −82 | −82 | −82 | −82 | −82 | −82 | −82 | −28 | −0 | −5 | −9 | −9 |
| EBIT | 239 | 221 | 257 | 125 | 95 | 237 | 217 | −16 | −47 | 134 | 25 | −296 | −244 | −20 348 |
| Net financials | 118 | 0 | −1 | −2 | −4 | 0 | −0 | −5 | −3 | −2 | −2 | 2 | 4 | −75 |
| Profit before tax | 358 | 219 | 255 | 123 | 92 | 237 | 216 | −21 | −50 | 132 | 24 | −295 | −240 | −20 422 |
| Tax | 67 | 61 | 77 | 33 | 38 | 66 | 59 | 3 | −11 | 29 | 5 | −65 | −53 | 296 |
| Net profit | 291 | 158 | 178 | 90 | 54 | 171 | 157 | −24 | −39 | 103 | 18 | −230 | −187 | −20 718 |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 317 | 1 092 | 848 | 809 | 761 | 729 | 728 | 767 | 727 | 653 | 3 031 | 2 785 | 27 179 | 46 367 |
| Equity | 584 | 510 | 467 | 443 | 193 | 181 | 181 | 181 | 142 | 216 | 2 934 | 2 704 | 22 517 | 29 300 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 733 | 583 | 381 | 366 | 568 | 547 | 547 | 587 | 586 | 437 | 97 | 81 | 4 661 | 17 067 |
| Total debt | 733 | 583 | 381 | 366 | 568 | 547 | 547 | 587 | 586 | 437 | 97 | 81 | 4 661 | 17 067 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SH Deputy Member | Deputy Member | 2011 | — | — |
IE Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
AL Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Brakali Group As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Sveinung Håheim Eidem | Deputy Member | 0 companies |
| Inge Eidem | Chief Executive Officer | 0 companies |
| Anders Lillebø | Chief Executive Officer | 0 companies |
| Kim Lillebø | Board of Directors | 0 companies |