| Revenue | NOK 0 | — |
| EBITDA | NOK -52K | +8% |
| Net profit | NOK -234K | -159% |
| Total assets | NOK 2,5M | +97% |
| Equity | NOK 801K | -23% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 300 | 300 | 0 | 300 | 369 | 389 | 300 | 300 | 300 | 300 | 300 | 300 | 420 | 510 | 524 | 501 | 88 | 0 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | 182 | 198 | −117 | −34 | 189 | 319 | 261 | 245 | 248 | 245 | 257 | 178 | 165 | 419 | 352 | 340 | −56 | −52 |
| Depreciation & amort. | −87 | −87 | −87 | −152 | −243 | −243 | −243 | −243 | −243 | −243 | −243 | −241 | −75 | −57 | −45 | −53 | −53 | −183 |
| EBIT | 94 | 110 | −204 | −186 | −53 | 76 | 18 | 3 | 5 | 2 | 14 | −63 | 90 | 362 | 307 | 287 | −109 | −234 |
| Net financials | 7 | −1 | 4 | 2 | 2 | −34 | −27 | −32 | −15 | −12 | −3 | −1 | 0 | 0 | 9 | 0 | −7 | −64 |
| Profit before tax | 101 | 110 | −200 | −183 | −51 | 42 | −9 | −30 | −9 | −10 | 11 | −64 | 90 | 362 | 316 | 287 | −116 | −298 |
| Tax | 28 | 31 | −56 | −51 | −14 | 18 | −2 | 7 | 6 | 8 | 14 | −14 | 20 | 80 | 70 | 63 | −25 | −64 |
| Net profit | 73 | 79 | −144 | −132 | −37 | 24 | −6 | −37 | −16 | −17 | −3 | −50 | 70 | 282 | 246 | 224 | −90 | −234 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 673 | 1 740 | 1 530 | 3 470 | 3 369 | 2 949 | 2 993 | 3 000 | 3 038 | 2 357 | 2 385 | 2 337 | 1 240 | 1 433 | 1 432 | 1 441 | 1 294 | 2 546 |
| Equity | 1 425 | 1 504 | 1 360 | 1 228 | 1 191 | 1 214 | 1 208 | 1 171 | 1 155 | 1 138 | 1 135 | 1 021 | 1 034 | 1 056 | 1 093 | 1 125 | 1 035 | 801 |
| Long-term debt | 0 | 0 | 0 | 0 | 2 000 | 1 734 | 1 769 | 1 805 | 1 841 | 1 173 | 1 196 | 1 220 | 0 | 0 | 0 | 0 | 253 | 0 |
| Short-term debt | 248 | 236 | 170 | 243 | 179 | 0 | 16 | 24 | 42 | 47 | 54 | 96 | 207 | 376 | 339 | 315 | 6 | 41 |
| Total debt | 248 | 236 | 170 | 2 243 | 2 179 | 1 734 | 1 785 | 1 829 | 1 883 | 1 219 | 1 250 | 1 316 | 207 | 376 | 339 | 315 | 259 | 1 745 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CA Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
EB Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Bryo As | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Chris Andre Lillejord | Chief Executive Officer | 0 companies |
| Eivind Bustad | Chief Executive Officer | 0 companies |
| Knut Ove Husby | Board of Directors | 0 companies |