| Revenue | NOK 12,4M | +17% |
| EBITDA | NOK 400K | +205% |
| Net profit | NOK 276K | +165% |
| Total assets | NOK 2,7M | +22% |
| Equity | NOK 194K | +337% |
| Employees | 13 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 415 | 1 262 | 2 228 | 4 186 | 4 839 | 5 618 | 7 115 | 9 111 | 10 615 | 12 374 |
| Staff expenses | −7 | −972 | −1 628 | −1 486 | −2 558 | −3 023 | −3 741 | −5 647 | −5 977 | −6 824 |
| EBITDA | −125 | −618 | 124 | 567 | 56 | 299 | 330 | −166 | −380 | 400 |
| Depreciation & amort. | −37 | −136 | −987 | −110 | −21 | −91 | −27 | −31 | −20 | −85 |
| EBIT | −162 | −754 | −862 | 457 | 34 | 208 | 304 | −197 | −400 | 315 |
| Net financials | −0 | −6 | −3 | −4 | −1 | −9 | −14 | −10 | −25 | −39 |
| Profit before tax | −162 | −760 | −865 | 454 | 33 | 199 | 290 | −206 | −424 | 276 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | −162 | −760 | −865 | 454 | 33 | 199 | 290 | −206 | −424 | 276 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 748 | 890 | 709 | 1 016 | 1 565 | 1 906 | 1 906 | 2 314 | 2 206 | 2 686 |
| Equity | −132 | 439 | −427 | 27 | 60 | 259 | 549 | 343 | −82 | 194 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 219 | 127 | 0 | 0 | 0 |
| Short-term debt | 880 | 452 | 1 136 | 989 | 1 505 | 1 428 | 1 230 | 1 972 | 2 288 | 2 492 |
| Total debt | 880 | 452 | 1 136 | 989 | 1 505 | 1 646 | 1 357 | 1 972 | 2 288 | 2 492 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CM Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 17.0% | 17.0% | 2024 | |
Mr Group As | Company | 3.1% | 3.1% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Christopher Matheson | Chief Executive Officer | 0 companies |
| Mona Lynne Eitzen | Chairman | 0 companies |
| Shaun Michael Matheson | Board of Directors | 0 companies |