| Revenue | NOK 21,5M | -15% |
| EBITDA | NOK -2,5M | -1476% |
| Net profit | NOK -3,6M | -15778% |
| Total assets | NOK 2,8M | -68% |
| Equity | NOK -2,2M | -258% |
| Employees | 18 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 37 687 | 34 849 | 37 718 | 34 900 | 36 896 | 38 653 | 36 330 | 34 587 | 37 201 | 44 690 | 39 318 | 30 359 | 20 228 | 19 684 | 28 125 | 25 244 | 21 530 |
| Staff expenses | −11 408 | −10 229 | −10 398 | −10 494 | −11 741 | −10 540 | −10 566 | −12 409 | −11 369 | −13 466 | −12 842 | −10 041 | −6 096 | −6 823 | −11 325 | −9 046 | −11 036 |
| EBITDA | −1 474 | 1 695 | 1 623 | 2 741 | 660 | 3 344 | 1 949 | 489 | 3 376 | 2 342 | 1 535 | −229 | −3 356 | −331 | 412 | 181 | −2 489 |
| Depreciation & amort. | −578 | −558 | −599 | −402 | −502 | −426 | −247 | −268 | −216 | −177 | −165 | −151 | −108 | −38 | −3 | −5 | −27 |
| EBIT | −2 052 | 1 137 | 1 024 | 2 338 | 158 | 2 918 | 1 702 | 221 | 3 160 | 2 165 | 1 370 | −380 | −3 464 | −369 | 410 | 176 | −2 516 |
| Net financials | −340 | −195 | −151 | −11 | −208 | −233 | −126 | −160 | −165 | −50 | −46 | −50 | −57 | −78 | −102 | −201 | −125 |
| Profit before tax | −2 391 | 942 | 873 | 2 327 | −50 | 2 685 | 1 576 | 61 | 2 996 | 2 116 | 1 324 | −430 | −3 521 | −447 | 308 | −26 | −2 641 |
| Tax | 148 | −337 | −222 | 657 | −8 | 768 | 432 | 88 | 754 | 435 | 250 | −141 | −793 | −94 | 109 | −3 | 991 |
| Net profit | −2 539 | 1 279 | 1 094 | 1 670 | −42 | 1 917 | 1 144 | −27 | 2 242 | 1 681 | 1 074 | −288 | −2 728 | −353 | 198 | −23 | −3 632 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8 335 | 7 679 | 8 265 | 10 497 | 11 859 | 9 561 | 10 130 | 10 405 | 12 288 | 12 239 | 11 145 | 10 553 | 7 810 | 7 380 | 9 169 | 8 672 | 2 792 |
| Equity | −2 262 | −983 | −342 | 1 328 | 1 286 | 1 557 | 2 383 | 2 356 | 2 598 | 4 279 | 4 591 | 4 303 | 1 574 | 1 222 | 1 420 | 1 397 | −2 211 |
| Long-term debt | 0 | 0 | 0 | 0 | 4 490 | 2 370 | 3 568 | 2 630 | 2 740 | 3 257 | 1 817 | 1 150 | 1 090 | 0 | 0 | 0 | 0 |
| Short-term debt | 9 690 | 6 947 | 7 972 | 8 527 | 6 083 | 5 634 | 4 179 | 5 419 | 6 951 | 4 703 | 4 737 | 5 100 | 5 146 | 6 158 | 7 749 | 7 274 | 5 003 |
| Total debt | 10 597 | 8 662 | 8 607 | 9 169 | 10 573 | 8 004 | 7 747 | 8 049 | 9 691 | 7 960 | 6 554 | 6 250 | 6 236 | 6 158 | 7 749 | 7 274 | 5 003 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MW Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
TS Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Bocata Norge As | Company | 100.0% | 100.0% | 2022 |
GRILL OSLO AS | Company | 92.0% | 92.0% | 2024 |
| Individual | 8.0% | 8.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Wrangell Solskjær | Chief Executive Officer | 0 companies |
| Tarsem Singh | Chief Executive Officer | 0 companies |
| Roy Ervik Hansen | Board of Directors | 0 companies |
| Yat Yiu Cheng | Board of Directors | 0 companies |
| Yat Fai Cheng | Chairman | 0 companies |