| Revenue | NOK 380K | — |
| EBITDA | NOK -213K | +17% |
| Net profit | NOK -336K | +7% |
| Total assets | NOK 4,2M | -14% |
| Equity | NOK 1,3M | -2% |
| Employees | 9 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 240 | 240 | 240 | 200 | 42 | 203 | 145 | 194 | 194 | 205 | 209 | 216 | 219 | 221 | 152 | 0 | 0 | 380 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −47 | −172 |
| EBITDA | 0 | 225 | 213 | 209 | 154 | −74 | 57 | 80 | 134 | 89 | 116 | 178 | 188 | 166 | 167 | 31 | −116 | −257 | −213 |
| Depreciation & amort. | −0 | −42 | −42 | −42 | −42 | −42 | −42 | −42 | −43 | −43 | −43 | −43 | −43 | −43 | −43 | −46 | −80 | −141 | −167 |
| EBIT | 0 | 183 | 170 | 166 | 112 | −116 | 14 | 37 | 92 | 46 | 73 | 136 | 146 | 123 | 124 | −15 | −196 | −397 | −380 |
| Net financials | 0 | −105 | −51 | −50 | −50 | −48 | −42 | −15 | −37 | −46 | −47 | −38 | −31 | −27 | 0 | −0 | −18 | −65 | −51 |
| Profit before tax | 0 | 78 | 119 | 116 | 62 | −164 | −28 | 22 | 55 | −0 | 26 | 98 | 114 | 96 | 124 | −15 | −213 | −463 | −431 |
| Tax | −0 | 22 | 33 | 32 | 17 | −44 | 43 | 5 | −39 | −0 | 6 | 20 | 25 | 21 | 27 | −3 | −47 | −102 | −95 |
| Net profit | 0 | 56 | 86 | 83 | 45 | −120 | −71 | 17 | 94 | 0 | 21 | 78 | 89 | 75 | 97 | −12 | −166 | −361 | −336 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | 2 127 | 2 092 | 2 090 | 2 059 | 1 985 | 2 061 | 1 994 | 2 133 | 2 000 | 1 971 | 1 860 | 1 873 | 1 756 | 1 643 | 1 943 | 4 317 | 4 883 | 4 212 |
| Equity | — | 762 | 848 | 932 | 976 | 856 | 785 | 802 | 896 | 896 | 996 | 1 074 | 1 163 | 1 238 | 1 335 | 1 323 | 1 156 | 1 341 | 1 317 |
| Long-term debt | 0 | 1 328 | 1 212 | 1 126 | 1 071 | 1 016 | 1 111 | 1 181 | 1 179 | 1 055 | 935 | 736 | 643 | 439 | 238 | 57 | 3 092 | 3 513 | 0 |
| Short-term debt | 0 | 37 | 32 | 33 | 12 | 113 | 165 | 11 | 58 | 48 | 40 | 50 | 66 | 80 | 70 | 563 | 69 | 29 | 70 |
| Total debt | 0 | 1 365 | 1 243 | 1 159 | 1 083 | 1 129 | 1 277 | 1 192 | 1 237 | 1 104 | 975 | 786 | 710 | 518 | 308 | 620 | 3 161 | 3 542 | 2 894 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JZ Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
China Wok Take Away As | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Junxin Zheng | Chief Executive Officer | 0 companies |
| Magnar Ur | Chairman | 0 companies |
| Yuxian Hu | Deputy Chairman | 0 companies |