| Revenue | NOK 646K | -80% |
| EBITDA | NOK -160K | +47% |
| Net profit | NOK -229K | +52% |
| Total assets | NOK 670K | -71% |
| Equity | NOK -2,1M | -12% |
| Employees | 1 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 14 727 | 15 690 | 29 893 | 16 773 | 15 133 | 13 706 | 12 653 | 16 503 | 16 298 | 16 500 | 13 607 | 13 526 | 11 754 | 9 028 | 9 338 | 3 231 | 646 |
| Staff expenses | −3 662 | −3 502 | −4 055 | −4 969 | −5 251 | −5 513 | −4 696 | −4 530 | −4 616 | −4 694 | −4 396 | −4 027 | −2 903 | −2 665 | −1 746 | −418 | −0 |
| EBITDA | 786 | 900 | 6 079 | 741 | 449 | −888 | −168 | −282 | −433 | −1 180 | −2 171 | −1 208 | 306 | −2 830 | −1 280 | −303 | −160 |
| Depreciation & amort. | −312 | −181 | −409 | −620 | −300 | −209 | −179 | −215 | −134 | −122 | −109 | −109 | −70 | −97 | −185 | −32 | −15 |
| EBIT | 475 | 720 | 5 671 | 121 | 149 | −1 096 | −348 | −497 | −567 | −1 302 | −2 280 | −1 317 | 236 | −2 927 | −1 465 | −335 | −175 |
| Net financials | −194 | −192 | −118 | −65 | −74 | −77 | −197 | −360 | −350 | −265 | −376 | −416 | −836 | 266 | 66 | −142 | −54 |
| Profit before tax | 281 | 528 | 5 552 | 56 | 75 | −1 174 | −545 | −857 | −917 | −1 567 | −2 656 | −1 733 | −599 | −2 661 | −1 399 | −477 | −229 |
| Tax | 117 | 151 | 1 565 | 21 | 27 | −324 | −146 | 30 | −384 | 890 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | 164 | 377 | 3 987 | 35 | 48 | −850 | −399 | −886 | −532 | −2 457 | −2 656 | −1 733 | −599 | −2 661 | −1 399 | −477 | −229 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5 178 | 6 544 | 11 614 | 7 544 | 8 145 | 6 795 | 9 686 | 6 561 | 6 067 | 5 098 | 5 275 | 6 302 | 8 014 | 4 819 | 3 686 | 2 342 | 670 |
| Equity | 1 364 | 1 741 | 4 978 | 5 013 | 5 061 | 4 212 | 3 813 | 1 349 | 1 817 | −640 | −3 296 | −5 029 | 61 | 37 | −1 362 | −1 839 | −2 068 |
| Long-term debt | 1 254 | 629 | 0 | 4 | 0 | 396 | 3 306 | 2 869 | 1 429 | 992 | 4 257 | 3 961 | 4 224 | 1 293 | 1 332 | 1 823 | 1 823 |
| Short-term debt | 2 560 | 4 174 | 6 636 | 2 527 | 3 084 | 2 188 | 2 568 | 2 343 | 2 821 | 4 746 | 4 315 | 7 370 | 3 730 | 3 488 | 3 716 | 2 357 | 915 |
| Total debt | 3 814 | 4 803 | 6 636 | 2 531 | 3 084 | 2 584 | 5 874 | 5 212 | 4 250 | 5 738 | 8 572 | 11 331 | 7 954 | 4 782 | 5 048 | 4 181 | 2 738 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JP Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
MK Deputy Member | Deputy Member | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Jack Midhage Ab | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Patrick Adrian Sandmann | Chief Executive Officer | 0 companies |
| Mikael Kerner Jung | Deputy Member | 0 companies |
| Eric Mikael Widholm | Chairman | 0 companies |
| Petra Caroline Bengtsson | Board of Directors | 0 companies |
| Harald Valved | Board of Directors | 0 companies |
| Marcus Erik Bengtsson | Chairman | 0 companies |
| Peter Ove Johan Petersson | Board of Directors | 0 companies |