| Revenue | NOK 3,1M | -52% |
| EBITDA | NOK 2M | +162% |
| Net profit | NOK -865K | +59% |
| Total assets | NOK 22,7M | +24% |
| Equity | NOK -6M | -17% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 13 285 | 11 675 | 12 179 | 9 514 | 12 817 | 11 162 | 12 191 | 18 564 | 19 797 | 23 265 | 24 480 | 28 848 | 14 343 | 13 640 | 13 174 | 6 394 | 3 085 |
| Staff expenses | −6 024 | −5 523 | −5 623 | −4 571 | −6 269 | −5 777 | −5 429 | −9 125 | −8 587 | −10 143 | −10 951 | −12 879 | −5 430 | −6 285 | −6 815 | −2 755 | 7 |
| EBITDA | 262 | 58 | 234 | −30 | −2 587 | −1 975 | −943 | −2 323 | −438 | −38 | 471 | −690 | 809 | −878 | −468 | 761 | 1 996 |
| Depreciation & amort. | −158 | −176 | −43 | −28 | −124 | −752 | −80 | −81 | −108 | −964 | −1 058 | −1 084 | −1 233 | −1 337 | −1 379 | −1 389 | −1 296 |
| EBIT | 103 | −117 | 191 | −58 | −2 711 | −2 726 | −1 023 | −2 404 | −546 | −1 002 | −587 | −1 773 | −425 | −2 215 | −1 847 | −628 | 700 |
| Net financials | 9 | 28 | 33 | 36 | −25 | −42 | −14 | −33 | −56 | −769 | −869 | −1 017 | −817 | −817 | −1 187 | −1 474 | −1 565 |
| Profit before tax | 112 | −89 | 224 | −22 | −2 736 | −2 768 | −1 037 | −2 437 | −602 | −1 771 | −1 456 | −2 790 | −1 242 | −3 032 | −3 034 | −2 103 | −865 |
| Tax | 55 | 3 | 64 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | 57 | −92 | 159 | −22 | −2 736 | −2 768 | −1 037 | −2 437 | −602 | −1 771 | −1 456 | −2 790 | −1 242 | −3 032 | −3 034 | −2 103 | −865 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 945 | 1 816 | 1 894 | 1 382 | 2 532 | 1 512 | 2 484 | 2 533 | 3 223 | 22 337 | 22 429 | 23 331 | 24 396 | 21 528 | 19 900 | 18 361 | 22 742 |
| Equity | 422 | 330 | 239 | 217 | −2 519 | −4 790 | −3 469 | −932 | −1 535 | 590 | −866 | −3 656 | −988 | −4 021 | −3 055 | −5 157 | −6 023 |
| Long-term debt | 66 | 0 | 0 | 0 | 0 | 0 | 2 490 | 0 | 0 | 17 806 | 19 220 | 18 255 | 19 032 | 17 967 | 17 523 | 17 523 | 23 402 |
| Short-term debt | 1 456 | 1 486 | 1 655 | 1 165 | 5 051 | 6 302 | 3 463 | 3 465 | 4 758 | 3 941 | 4 076 | 8 733 | 6 352 | 7 582 | 5 432 | 5 995 | 5 363 |
| Total debt | 1 523 | 1 486 | 1 655 | 1 165 | 5 051 | 6 302 | 5 953 | 3 465 | 4 758 | 21 747 | 23 295 | 26 987 | 25 384 | 25 549 | 22 955 | 23 518 | 28 765 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
SJ Deputy Member | Deputy Member | 2018 | — | — |
IE Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Møring As | Company | 66.7% | 66.7% | 2024 |
Strandafjellet Holding As | Company | 33.3% | 33.3% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Maja Langlo Andersen | Chief Executive Officer | 0 companies |
| Stig Jarle Rødseth | Deputy Member | 0 companies |
| Ina Eldøy | Chief Executive Officer | 0 companies |
| Kjetil Helge Nordang | Board of Directors | 0 companies |
| Per Magne Grøndahl | Board of Directors | 0 companies |
| Frode Håkon Kjølås | Chairman | 0 companies |