| Revenue | NOK 6,9M | +33% |
| EBITDA | NOK 488K | +25% |
| Net profit | NOK 22K | -56% |
| Total assets | NOK 3,9M | +0% |
| Equity | NOK 1,7M | +1% |
| Employees | 7 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 117 | 353 | 385 | 369 | 711 | 1 005 | 1 842 | 2 305 | 3 411 | 5 189 | 6 891 |
| Staff expenses | −16 | −173 | −180 | −141 | −353 | −739 | −748 | −957 | −1 501 | −3 136 | −3 929 |
| EBITDA | 14 | −57 | 31 | 34 | 28 | −281 | −227 | 283 | 823 | 391 | 488 |
| Depreciation & amort. | −0 | −0 | −13 | −38 | −68 | −154 | −178 | −214 | −280 | −280 | −369 |
| EBIT | 14 | −57 | 18 | −4 | −41 | −435 | −405 | 69 | 543 | 111 | 119 |
| Net financials | 0 | 0 | −8 | −14 | −15 | −40 | −56 | −62 | −64 | −46 | −90 |
| Profit before tax | 14 | −57 | 10 | −18 | −56 | −475 | −461 | 7 | 478 | 65 | 29 |
| Tax | −0 | −16 | 3 | 13 | −0 | −142 | −102 | 1 | 105 | 14 | 6 |
| Net profit | 14 | −40 | 7 | −32 | −56 | −333 | −359 | 5 | 373 | 51 | 22 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 95 | 131 | 371 | 338 | 1 340 | 2 646 | 2 414 | 2 700 | 3 223 | 3 893 | 3 900 |
| Equity | 91 | 51 | 158 | 126 | 570 | 1 590 | 1 230 | 1 235 | 1 608 | 1 659 | 1 682 |
| Long-term debt | 0 | 0 | 73 | 89 | 578 | 900 | 918 | 1 228 | 988 | 851 | 1 035 |
| Short-term debt | 3 | 81 | 140 | 123 | 192 | 156 | 266 | 237 | 626 | 1 383 | 1 183 |
| Total debt | 3 | 81 | 213 | 212 | 770 | 1 056 | 1 184 | 1 465 | 1 615 | 2 234 | 2 219 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Rcomp Invest As | Company | 21.5% | 21.5% | 2024 |
Ulvestad Invest As | Company | 21.5% | 21.5% | 2024 |
Onl Invest As | Company | 21.5% | 21.5% | 2024 |
| Individual | 2.0% | 2.0% | 2022 | |
| Individual | 2.0% | 2.0% | 2024 | |
| Individual | 2.0% | 2.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Larsen | Chief Executive Officer | 0 companies |
| Ole Nikolai Løbø | Board of Directors | 0 companies |
| Cay Bernhard Moen | Board of Directors | 0 companies |
| Hans Kristian Ulvestad | Chairman | 0 companies |
| Frank Jone Hop | Board of Directors | 0 companies |
| Steinar Wehus | Board of Directors | 0 companies |
| Bjørn Erik Jess Fjeldstad | Board of Directors | 0 companies |