| Revenue | NOK 12,6M | +1% |
| EBITDA | NOK 5,7M | -10% |
| Net profit | NOK -2,6M | -25% |
| Total assets | NOK 104,4M | -2% |
| Equity | NOK 1M | +0% |
| Employees | 1 | — |
| Item | 2011 | 2012 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 37 771 | 31 506 | 27 383 | 30 379 | 19 899 | 18 598 | 17 765 | 17 907 | 13 058 | 12 422 | 12 386 | 12 411 | 12 591 |
| Staff expenses | −1 857 | −1 954 | −2 034 | −1 464 | −1 366 | −1 484 | −1 481 | −1 563 | −1 573 | −1 818 | −1 976 | −2 234 | −2 528 |
| EBITDA | 22 367 | 22 679 | 20 175 | 24 975 | 14 733 | 14 353 | 13 617 | 14 036 | 9 085 | 10 222 | 4 084 | 6 328 | 5 666 |
| Depreciation & amort. | −7 182 | −7 514 | −8 413 | −9 687 | −22 043 | −11 867 | −11 229 | −10 747 | −7 493 | −5 217 | −5 261 | −5 128 | −5 324 |
| EBIT | 15 185 | 15 165 | 11 763 | 15 288 | −7 310 | 2 486 | 2 388 | 3 289 | 1 592 | 5 005 | −1 177 | 1 200 | 341 |
| Net financials | −3 624 | −2 222 | −928 | −2 164 | −3 240 | −3 237 | −2 589 | −3 586 | −3 124 | −3 020 | −3 222 | −3 844 | −3 611 |
| Profit before tax | 11 562 | 12 943 | 10 834 | 13 124 | −10 550 | −751 | −201 | −296 | −1 532 | 1 985 | −4 399 | −2 644 | −3 269 |
| Tax | 3 531 | 3 385 | 2 606 | 3 345 | −2 608 | 23 | 197 | −64 | −336 | 438 | −967 | −581 | −700 |
| Net profit | 8 030 | 9 558 | 8 229 | 9 779 | −7 942 | −774 | −398 | −232 | −1 197 | 1 547 | −3 432 | −2 063 | −2 570 |
| Item | 2011 | 2012 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 190 345 | 263 345 | 268 254 | 260 659 | 193 901 | 188 236 | 165 117 | 164 169 | 148 786 | 135 978 | 134 504 | 106 415 | 104 368 |
| Equity | 58 437 | 67 994 | 80 982 | 22 161 | 11 435 | 2 571 | 1 489 | 1 303 | 1 298 | 1 489 | 1 127 | 1 039 | 1 039 |
| Long-term debt | 0 | 185 466 | 166 520 | 164 210 | 164 210 | 148 000 | 148 000 | 148 000 | 135 930 | 131 790 | 130 138 | 98 510 | 96 913 |
| Short-term debt | 13 913 | 9 884 | 20 752 | 74 288 | 18 255 | 37 665 | 15 628 | 14 866 | 11 558 | 2 699 | 3 239 | 6 866 | 6 415 |
| Total debt | 131 908 | 195 351 | 187 272 | 238 498 | 182 465 | 185 665 | 163 628 | 162 866 | 147 488 | 134 489 | 133 377 | 105 376 | 103 328 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MG Chief Executive Officer | Chief Executive Officer | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2004 | — | — | |
| Chairman | 2004 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
3t Produkter Holding As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Gøran Holck | Chief Executive Officer | 0 companies |
| Unni Thommesen | Board of Directors | 0 companies |
| Tor Albert Thommesen | Chairman | 0 companies |
| Hilde Cecilie Thommesen Holck | Board of Directors | 0 companies |
| Kjartan Thommesen | Board of Directors | 0 companies |