| Revenue | NOK 335K | +28% |
| EBITDA | NOK 293K | +45% |
| Net profit | NOK 232K | +371% |
| Total assets | NOK 841K | -25% |
| Equity | NOK 104K | -78% |
| Employees | 0 | — |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 3 641 | 30 284 | 25 211 | 38 108 | 3 695 | 385 | 1 954 | 568 | 665 | 588 | 436 | 262 | 335 |
| Staff expenses | −0 | −214 | −4 080 | −4 048 | −2 151 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | 0 | 149 | −642 | −309 | 8 216 | 235 | −2 747 | 1 546 | 457 | 572 | 537 | 395 | 202 | 293 |
| Depreciation & amort. | −0 | −21 | −142 | −390 | −672 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | 0 | 128 | −784 | −700 | 7 544 | 235 | −2 747 | 1 546 | 457 | 572 | 537 | 395 | 202 | 293 |
| Net financials | 0 | −32 | −104 | −946 | 224 | 169 | 0 | −5 | −19 | 3 | −1 | 0 | −1 | 4 |
| Profit before tax | 0 | 96 | −889 | −1 645 | 7 768 | 403 | −2 747 | 1 541 | 438 | 575 | 536 | 395 | 201 | 297 |
| Tax | −0 | 29 | −216 | −442 | 1 994 | 46 | −689 | 322 | 96 | 127 | 118 | 87 | 152 | 65 |
| Net profit | 0 | 67 | −673 | −1 203 | 5 774 | 357 | −2 059 | 1 219 | 341 | 448 | 418 | 308 | 49 | 232 |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | 3 696 | 23 126 | 20 565 | 30 374 | 7 328 | 1 528 | 2 865 | 1 797 | 1 622 | 1 377 | 1 093 | 1 123 | 841 |
| Equity | — | 994 | 6 325 | 5 122 | 3 024 | 1 881 | −177 | 1 042 | 101 | 110 | 110 | 418 | 467 | 104 |
| Long-term debt | 0 | 1 750 | 0 | 2 000 | 1 315 | 1 361 | 672 | 994 | 841 | 673 | 538 | 430 | 452 | 387 |
| Short-term debt | 0 | 952 | 16 801 | 13 444 | 26 035 | 4 086 | 1 033 | 830 | 855 | 840 | 729 | 245 | 204 | 350 |
| Total debt | 0 | 2 702 | 16 801 | 15 444 | 27 350 | 5 447 | 1 705 | 1 824 | 1 696 | 1 513 | 1 267 | 675 | 656 | 737 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JI Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Brand Machine As | Company | 48.0% | 48.0% | 2024 |
Flakk Holding As | Company | 40.0% | 40.0% | 2024 |
| Individual | 9.0% | 9.0% | 2024 | |
| Individual | 3.0% | 3.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Jon Inge Gullikstad | Chief Executive Officer | 0 companies |
| Knut Trygve Flakk | Chairman | 0 companies |