| Revenue | NOK 311K | -51% |
| EBITDA | NOK -109K | +81% |
| Net profit | NOK -153K | -117% |
| Total assets | NOK 1,7M | -1% |
| Equity | NOK 104K | -60% |
| Employees | 1 | — |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 51 | 682 | 1 561 | 1 469 | 4 262 | 3 560 | 1 593 | 1 777 | 1 634 | 2 743 | 4 189 | 5 728 | 2 453 | 1 564 | 641 | 311 |
| Staff expenses | −2 | −34 | −439 | −413 | −1 286 | −1 093 | −689 | −566 | −544 | −800 | −2 490 | −3 971 | −2 218 | −861 | −521 | −247 |
| EBITDA | −4 | −11 | −118 | 116 | 515 | 562 | −388 | 447 | −181 | −136 | 935 | −955 | −1 224 | −255 | −565 | −109 |
| Depreciation & amort. | −0 | −2 | −7 | −9 | −12 | −18 | −5 | −0 | −0 | −2 | −52 | −113 | −407 | −57 | −0 | −0 |
| EBIT | −4 | −14 | −125 | 107 | 503 | 544 | −393 | 447 | −181 | −138 | 883 | −1 068 | −1 631 | −313 | −565 | −109 |
| Net financials | 0 | 0 | −1 | −1 | −4 | 8 | −11 | −2 | −7 | −8 | −7 | −65 | −30 | −37 | −96 | −86 |
| Profit before tax | −4 | −13 | −126 | 106 | 499 | 552 | −404 | 445 | −188 | −146 | 876 | −1 133 | −1 661 | −350 | −660 | −195 |
| Tax | −0 | −0 | −0 | 1 | 9 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −1 583 | −42 |
| Net profit | −4 | −13 | −126 | 105 | 490 | 552 | −404 | 445 | −188 | −146 | 876 | −1 133 | −1 661 | −350 | 923 | −153 |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 135 | 300 | 360 | 415 | 1 194 | 1 648 | 708 | 925 | 956 | 1 018 | 2 249 | 3 251 | 1 704 | 768 | 1 759 | 1 734 |
| Equity | 101 | 87 | −39 | 67 | 557 | 665 | 261 | 706 | 518 | 402 | 1 278 | 145 | −316 | −666 | 257 | 104 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 344 | 960 | 1 124 | 1 176 | 1 451 |
| Short-term debt | 35 | 213 | 399 | 348 | 637 | 983 | 447 | 218 | 438 | 616 | 971 | 1 763 | 1 060 | 309 | 326 | 180 |
| Total debt | 35 | 213 | 399 | 348 | 637 | 983 | 447 | 218 | 438 | 616 | 971 | 3 106 | 2 020 | 1 433 | 1 502 | 1 631 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JJ Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
TM Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Bravo Group As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Jo Jørgen Stordal | Chief Executive Officer | 0 companies |
| Tim Mikael Osen | Chief Executive Officer | 0 companies |
| Trond Gunnar Christensen | Board of Directors | 0 companies |
| Øyvind Christensen | Board of Directors | 0 companies |
| Anette Bergo-Eriksen | Board of Directors | 0 companies |
| Stian Andorsen | Chairman | 0 companies |
| Ola Zakariassen Sæverås | Board of Directors | 0 companies |