| Revenue | NOK 47,8M | +4% |
| EBITDA | NOK -29M | -193% |
| Net profit | NOK -22,6M | -172% |
| Total assets | NOK 34,6M | -41% |
| Equity | NOK 32,2M | -30% |
| Employees | 4 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 328 428 | 294 324 | 301 158 | 324 558 | 441 132 | 403 366 | 369 745 | 280 901 | 163 570 | 136 599 | 126 738 | 61 630 | 62 797 | 69 773 | 55 022 | 45 856 | 47 808 |
| Staff expenses | −31 029 | −26 830 | −28 199 | −22 089 | −25 119 | −33 672 | −35 103 | −10 584 | −8 678 | −7 012 | −4 686 | −4 178 | −3 178 | −2 778 | −3 585 | −3 850 | −2 694 |
| EBITDA | 6 393 | 13 678 | 14 210 | 31 607 | 28 433 | 2 451 | 14 891 | −20 528 | −23 332 | −9 195 | −9 894 | −22 584 | 913 | 5 226 | −6 666 | −9 918 | −29 023 |
| Depreciation & amort. | −2 731 | −4 094 | −4 599 | −2 403 | −1 203 | −1 639 | −2 257 | −76 | −64 | −7 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | 3 661 | 9 584 | 9 612 | 29 205 | 27 230 | 812 | 12 633 | −20 605 | −23 396 | −9 202 | −9 894 | −22 584 | 913 | 5 226 | −6 666 | −9 918 | −29 023 |
| Net financials | −2 885 | −1 344 | 2 743 | −10 777 | −2 391 | 1 721 | 8 500 | 37 899 | 6 420 | −1 086 | −310 | −298 | −977 | 929 | 149 | −759 | 3 |
| Profit before tax | 777 | 8 240 | 12 354 | 18 428 | 24 839 | 2 533 | 21 134 | 17 295 | −16 976 | −10 288 | −10 204 | −22 882 | −64 | 6 156 | −6 517 | −10 676 | −29 019 |
| Tax | 318 | 2 332 | 3 470 | 5 176 | 6 966 | 746 | 5 727 | 4 778 | −4 202 | −2 323 | −2 141 | −4 908 | −14 | 1 354 | −1 432 | −2 349 | −6 384 |
| Net profit | 458 | 5 907 | 8 884 | 13 252 | 17 873 | 1 787 | 15 406 | 12 517 | −12 774 | −7 965 | −8 063 | −17 973 | −50 | 4 801 | −5 085 | −8 328 | −22 635 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 119 266 | 77 317 | 84 191 | 97 365 | 96 337 | 133 113 | 100 542 | 90 553 | 69 533 | 88 975 | 61 842 | 67 650 | 50 355 | 57 437 | 77 480 | 59 035 | 34 631 |
| Equity | 13 577 | 16 091 | 17 058 | 28 938 | 28 935 | 39 742 | 44 023 | 41 389 | 42 139 | 42 195 | 44 562 | 44 449 | 46 839 | 46 843 | 46 838 | 46 256 | 32 215 |
| Long-term debt | 9 547 | 7 563 | 5 098 | 2 392 | 3 536 | 5 274 | 4 666 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 96 143 | 53 662 | 62 035 | 66 036 | 63 866 | 88 097 | 51 854 | 49 164 | 27 394 | 46 779 | 17 280 | 23 202 | 3 516 | 10 594 | 30 642 | 12 779 | 2 416 |
| Total debt | 105 689 | 61 225 | 67 133 | 68 428 | 67 402 | 93 371 | 56 520 | 49 164 | 27 394 | 46 779 | 17 280 | 23 202 | 3 516 | 10 594 | 30 642 | 12 779 | 2 416 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LJ Deputy Member | Deputy Member | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Brandsdal Group As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Lene Johansen | Deputy Member | 0 companies |
| Kolbjørn Ertzeid | Chairman | 0 companies |
| Einar Øgrey Brandsdal | Board of Directors | 0 companies |