| Revenue | NOK 7,7M | +23% |
| EBITDA | NOK -2,4M | +20% |
| Net profit | NOK 15M | +28% |
| Total assets | NOK 231,8M | +7% |
| Equity | NOK 145,4M | +3% |
| Employees | 12 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5 945 | 7 058 | 7 540 | 8 705 | 9 392 | 10 249 | 9 337 | 9 336 | 7 214 | 25 | 41 | 696 | 2 025 | 5 222 | 6 115 | 6 290 | 7 721 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −210 | −578 | −5 114 | −5 772 | −6 588 | −6 101 |
| EBITDA | 3 767 | 432 | 5 073 | 6 606 | 5 897 | 7 655 | 7 339 | 7 370 | 4 534 | −669 | −371 | −1 321 | −1 629 | −1 984 | −1 473 | −3 001 | −2 411 |
| Depreciation & amort. | −927 | −2 073 | −2 388 | −2 458 | −2 477 | −2 470 | −2 519 | −2 501 | −1 876 | −0 | −0 | −0 | −0 | −8 | −14 | −65 | −70 |
| EBIT | 2 840 | −1 641 | 2 685 | 4 148 | 3 421 | 5 185 | 4 820 | 4 869 | 2 657 | −669 | −371 | −1 321 | −1 629 | −1 992 | −1 487 | −3 066 | −2 481 |
| Net financials | −1 945 | −3 506 | −3 604 | −3 131 | −3 124 | −3 031 | −1 886 | −226 | 4 715 | 15 749 | 3 811 | 18 802 | 13 321 | 6 375 | 14 404 | 15 816 | 21 711 |
| Profit before tax | 894 | −5 147 | −919 | 1 017 | 297 | 2 154 | 2 933 | 4 643 | 7 373 | 15 081 | 3 440 | 17 481 | 11 692 | 4 383 | 12 917 | 12 750 | 19 230 |
| Tax | 251 | −1 441 | −264 | 285 | 83 | 455 | 793 | 1 165 | 1 434 | 1 551 | 786 | 1 628 | 2 315 | 968 | 2 584 | 1 054 | 4 233 |
| Net profit | 644 | −3 706 | −655 | 732 | 214 | 1 700 | 2 141 | 3 478 | 5 939 | 13 530 | 2 654 | 15 853 | 9 377 | 3 415 | 10 333 | 11 696 | 14 997 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 65 248 | 78 076 | 79 314 | 78 533 | 76 737 | 78 387 | 102 029 | 95 336 | 36 378 | 47 126 | 47 695 | 168 884 | 174 310 | 199 268 | 227 497 | 215 770 | 231 839 |
| Equity | 13 031 | 9 325 | 14 786 | 15 518 | 15 732 | 15 432 | 15 003 | 13 878 | 15 738 | 26 135 | 28 789 | 92 992 | 102 369 | 136 296 | 139 652 | 140 883 | 145 415 |
| Long-term debt | 0 | 0 | 0 | 0 | 60 141 | 57 672 | 59 696 | 74 682 | 13 509 | 13 839 | 13 565 | 54 443 | 32 920 | 38 344 | 31 054 | 39 320 | 29 042 |
| Short-term debt | 28 535 | 46 577 | 1 011 | 1 085 | 864 | 5 283 | 27 330 | 6 777 | 7 131 | 7 152 | 5 341 | 21 450 | 39 021 | 24 628 | 56 790 | 35 567 | 57 382 |
| Total debt | 52 217 | 68 751 | 64 528 | 63 015 | 61 005 | 62 955 | 87 025 | 81 459 | 20 640 | 20 991 | 18 906 | 75 892 | 71 941 | 62 972 | 87 844 | 74 887 | 86 424 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TM Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Nimbus As | Company | 33.0% | 33.0% | 2024 |
Våg As | Company | 33.0% | 33.0% | 2024 |
Axio As | Company | 19.9% | 19.9% | 2024 |
Norsk Landbrukskjemi As | Company | 5.0% | 5.0% | 2024 |
Måltrost Invest As | Company | 5.0% | 5.0% | 2024 |
Rigla As | Company | 2.5% | 2.5% | 2024 |
Fjellenden As | Company | 1.7% | 1.7% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Tone Matheson Rangnes | Chief Executive Officer | 0 companies |
| Gunnar Gjeldvik | Board of Directors | 0 companies |
| Bernt Ove Vågsæter | Board of Directors | 0 companies |
| Jarle Mellingen | Chairman | 0 companies |
| Svein Joar Øien | Board of Directors | 0 companies |