| Revenue | NOK 0 | — |
| EBITDA | NOK -988K | -145% |
| Net profit | NOK -117K | -59% |
| Total assets | NOK 5,5M | +23% |
| Equity | NOK 1,3M | -44% |
| Employees | 0 | — |
| Item | 2009 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 102 | 102 | 108 | 69 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | −0 | −255 | −1 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | −173 | −292 | 30 | −467 | −12 | −152 | −125 | −0 | −294 | −283 | −114 | −33 | −403 | −988 |
| Depreciation & amort. | −7 | −0 | −0 | −300 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | −181 | −292 | 30 | −767 | −12 | −152 | −125 | −0 | −294 | −283 | −114 | −33 | −403 | −988 |
| Net financials | −100 | −549 | −97 | −475 | −156 | −31 | 0 | −0 | −0 | −4 | 0 | −1 | −0 | −40 |
| Profit before tax | −280 | −841 | −67 | −1 242 | −168 | −182 | −125 | −0 | −294 | −287 | −114 | −35 | −403 | −1 028 |
| Tax | −85 | −142 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −440 | −330 | −911 |
| Net profit | −196 | −698 | −67 | −1 242 | −168 | −182 | −125 | −0 | −294 | −287 | −114 | 405 | −73 | −117 |
| Item | 2009 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3 474 | 2 065 | 2 041 | 1 581 | 1 421 | 50 | 297 | 297 | 317 | 3 929 | 3 151 | 5 020 | 4 459 | 5 484 |
| Equity | 1 009 | −279 | −346 | −1 588 | −1 756 | −1 525 | −1 650 | −1 651 | −1 945 | 2 900 | 2 786 | 2 751 | 2 348 | 1 315 |
| Long-term debt | 1 315 | 1 907 | 643 | 2 082 | 2 689 | 1 157 | 1 157 | 1 157 | 1 157 | 0 | 0 | 0 | 0 | 5 |
| Short-term debt | 1 150 | 437 | 1 743 | 1 087 | 489 | 419 | 791 | 791 | 1 105 | 1 028 | 364 | 2 268 | 2 110 | 4 163 |
| Total debt | 2 465 | 2 344 | 2 387 | 3 169 | 3 178 | 1 576 | 1 948 | 1 948 | 2 262 | 1 028 | 364 | 2 268 | 2 110 | 4 168 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JF Deputy Member | Deputy Member | 2012 | — | — |
JB Deputy Member | Deputy Member | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Broadbay Invest As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Jelena Fyrvik Breivik | Deputy Member | 0 companies |
| Jelena Breivik | Deputy Member | 0 companies |
| John Arne Breivik | Chairman | 0 companies |