| Revenue | NOK 25,2M | -12% |
| EBITDA | NOK 1,2M | -50% |
| Net profit | NOK 123K | -91% |
| Total assets | NOK 8M | -14% |
| Equity | NOK -4,6M | +3% |
| Employees | 5 | — |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 139 343 | 117 040 | 95 179 | 88 803 | 75 032 | 90 911 | 82 751 | 74 836 | 80 091 | 51 409 | 43 560 | 28 557 | 25 238 |
| Staff expenses | −6 990 | −7 504 | −7 453 | −6 659 | −5 632 | −6 085 | −5 671 | −5 915 | −8 814 | −5 253 | −4 012 | −4 111 | −4 031 |
| EBITDA | 1 438 | −3 543 | −1 644 | 1 755 | 2 137 | 2 499 | −2 122 | 277 | −1 182 | −3 905 | −774 | 2 344 | 1 181 |
| Depreciation & amort. | −371 | −387 | −395 | −366 | −129 | −127 | −118 | −93 | −109 | −71 | −74 | −162 | −182 |
| EBIT | 1 066 | −3 930 | −2 039 | 1 389 | 2 008 | 2 372 | −2 241 | 184 | −1 291 | −3 976 | −848 | 2 182 | 999 |
| Net financials | −1 023 | −1 259 | −782 | −779 | −915 | −823 | −785 | −1 010 | −824 | −600 | −699 | −799 | −841 |
| Profit before tax | 43 | −5 189 | −2 822 | 610 | 1 094 | 1 549 | −3 026 | −826 | −2 116 | −4 576 | −1 547 | 1 383 | 158 |
| Tax | 12 | −1 445 | −711 | 165 | 416 | 428 | −664 | −119 | −460 | −0 | −0 | −0 | 35 |
| Net profit | 31 | −3 744 | −2 111 | 444 | 678 | 1 121 | −2 362 | −707 | −1 656 | −4 576 | −1 547 | 1 383 | 123 |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 30 606 | 32 358 | 22 444 | 20 938 | 26 192 | 24 059 | 28 987 | 27 064 | 20 581 | 13 102 | 10 755 | 9 300 | 7 966 |
| Equity | 133 | −3 177 | −1 287 | −843 | 835 | 1 956 | 240 | −467 | 47 | −4 529 | −6 077 | −4 694 | −4 571 |
| Long-term debt | 10 430 | 11 619 | 1 332 | 2 462 | 2 274 | 1 777 | 1 118 | 237 | 287 | 7 523 | 5 909 | 10 402 | 10 637 |
| Short-term debt | 20 043 | 23 916 | 22 400 | 19 318 | 23 083 | 20 326 | 27 629 | 27 294 | 20 247 | 10 109 | 10 923 | 3 592 | 1 900 |
| Total debt | 30 473 | 35 535 | 23 732 | 21 781 | 25 357 | 22 103 | 28 747 | 27 531 | 20 534 | 17 631 | 16 832 | 13 994 | 12 537 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HK Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
SA Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Brauten Holding As | Company | 50.0% | 50.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Hanna Kleven Brauten | Chief Executive Officer | 0 companies |
| Sten-Fredrich Amundsen | Chief Executive Officer | 0 companies |
| Per Otto Mentsen | Board of Directors | 0 companies |
| Sturla Brauten | Chairman | 0 companies |
| Nina Kleven Brauten | Board of Directors | 0 companies |
| Petter Brauten | Board of Directors | 0 companies |