| Revenue | NOK 10M | +67% |
| EBITDA | NOK 1,1M | +1118% |
| Net profit | NOK 857K | +2843% |
| Total assets | NOK 2,4M | +54% |
| Equity | NOK 381K | +172% |
| Employees | 6 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | 4 122 | 7 018 | 5 255 | 7 280 | 8 197 | 6 005 | 10 025 |
| Staff expenses | −2 308 | −4 201 | −3 213 | −4 827 | −5 238 | −3 628 | −5 431 |
| EBITDA | 520 | 425 | 260 | −237 | 255 | 93 | 1 131 |
| Depreciation & amort. | −109 | −366 | −519 | −408 | −212 | −96 | −105 |
| EBIT | 411 | 59 | −258 | −645 | 43 | −3 | 1 026 |
| Net financials | −6 | −25 | −72 | −66 | −48 | −28 | −59 |
| Profit before tax | 405 | 34 | −331 | −711 | −5 | −31 | 967 |
| Tax | 96 | 9 | −69 | −3 | −0 | −0 | 110 |
| Net profit | 309 | 25 | −262 | −709 | −5 | −31 | 857 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 2 116 | 2 391 | 3 039 | 1 903 | 1 068 | 1 544 | 2 375 |
| Equity | 339 | 363 | 102 | −607 | −612 | −530 | 381 |
| Long-term debt | 1 073 | 2 057 | 1 905 | 1 545 | 648 | 161 | 114 |
| Short-term debt | 704 | −29 | 1 032 | 965 | 1 033 | 1 912 | 1 880 |
| Total debt | 1 777 | 2 028 | 2 937 | 2 510 | 1 681 | 2 073 | 1 994 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
GM Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 18.0% | 18.0% | 2024 | |
| Individual | 16.0% | 16.0% | 2024 | |
| Individual | 15.0% | 15.0% | 2024 | |
| Individual | 7.7% | 7.7% | 2024 | |
| Individual | 5.7% | 5.7% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Marcin Litwicki | Chief Executive Officer | 0 companies |
| Gunhild Margrethe Fretheim | Chief Executive Officer | 0 companies |
| Dag Skorstøl | Board of Directors | 0 companies |