| Revenue | NOK 50,6M | +6% |
| EBITDA | NOK -68,7M | +13% |
| Net profit | NOK -82,1M | +33% |
| Total assets | NOK 169,1M | -12% |
| Equity | NOK -3,4M | -104% |
| Employees | 22 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 151 | 77 | 4 559 | 13 045 | 9 038 | 21 953 | 23 037 | 27 154 | 47 746 | 50 629 |
| Staff expenses | −0 | −0 | −3 683 | −46 815 | −73 775 | −63 661 | −38 864 | −12 064 | −17 520 | −12 587 | −20 625 | −18 290 |
| EBITDA | −61 | −7 694 | −27 929 | −92 239 | −168 613 | −97 523 | −51 576 | −2 328 | −14 770 | −40 523 | −79 251 | −68 720 |
| Depreciation & amort. | −0 | −2 | −53 | −482 | −123 489 | −7 006 | −3 191 | −3 452 | −9 416 | −14 763 | −21 438 | −14 793 |
| EBIT | −61 | −7 696 | −27 982 | −92 721 | −292 102 | −104 530 | −54 767 | −5 780 | −24 186 | −55 286 | −100 689 | −83 513 |
| Net financials | 0 | −38 | 9 | −4 007 | −1 508 | −4 155 | −1 812 | −2 219 | −1 739 | −5 297 | −21 217 | 1 399 |
| Profit before tax | −61 | −7 734 | −27 973 | −96 727 | −293 610 | −108 684 | −56 578 | −7 999 | −25 925 | −60 583 | −121 906 | −82 114 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | −61 | −7 734 | −27 973 | −96 727 | −293 610 | −108 684 | −56 578 | −7 999 | −25 925 | −60 583 | −121 906 | −82 114 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14 | 46 752 | 103 560 | 235 908 | 56 978 | 40 858 | 45 382 | 56 089 | 81 890 | 184 150 | 191 366 | 169 137 |
| Equity | −31 | 39 770 | 94 571 | 212 366 | 30 390 | 6 327 | −10 353 | 10 875 | 1 227 | −59 356 | 78 738 | −3 376 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 24 023 | 40 136 | 0 | −2 818 | 60 171 | 62 756 | 68 574 |
| Short-term debt | 45 | 6 983 | 5 988 | 23 542 | 26 589 | 10 507 | 15 598 | 12 487 | 77 845 | 181 314 | 49 871 | 103 939 |
| Total debt | 45 | 6 983 | 5 988 | 23 542 | 26 589 | 34 531 | 55 734 | 45 214 | 77 845 | 241 485 | 112 627 | 172 513 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Bimo Kapital As | Company | 98.7% | 98.7% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Marcus Blom Brodersen | Chief Executive Officer | 0 companies |
| Pål Skistad | Board of Directors | 0 companies |
| Lars Jervan | Board of Directors | 0 companies |
| Morten Fernand Angelil | Chairman | 0 companies |