| Revenue | NOK 13,7M | +13% |
| EBITDA | NOK 616K | +124% |
| Net profit | NOK -386K | +95% |
| Total assets | NOK 7M | -15% |
| Equity | NOK -4,5M | +18% |
| Employees | 6 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 12 925 | 13 739 | 13 930 | 12 961 | 14 127 | 13 908 | 13 895 | 16 587 | 17 059 | 19 000 | 17 385 | 17 507 | 15 660 | 13 709 | 14 020 | 12 096 | 13 697 |
| Staff expenses | −0 | −2 228 | −2 343 | −2 476 | −2 600 | −2 084 | −2 239 | −2 446 | −2 460 | −2 917 | −3 288 | −3 528 | −3 428 | −2 736 | −2 323 | −2 187 | −2 616 | −2 445 |
| EBITDA | 0 | 1 501 | 2 157 | 2 254 | 1 463 | 2 312 | 2 040 | 1 322 | 2 229 | 1 872 | 2 167 | 1 160 | −1 315 | 1 271 | −2 145 | 36 | −2 528 | 616 |
| Depreciation & amort. | −0 | −1 601 | −1 620 | −1 634 | −1 105 | −40 | −47 | −31 | −59 | −52 | −110 | −159 | −189 | −289 | −280 | −311 | −332 | −200 |
| EBIT | 0 | −100 | 537 | 620 | 358 | 2 273 | 1 993 | 1 291 | 2 170 | 1 820 | 2 057 | 1 001 | −1 505 | 982 | −2 426 | −275 | −2 860 | 416 |
| Net financials | 0 | −261 | −173 | −96 | −30 | 0 | 16 | −20 | −25 | −14 | −28 | −88 | −136 | −126 | −211 | −176 | −3 921 | −802 |
| Profit before tax | 0 | −362 | 364 | 524 | 328 | 2 273 | 2 009 | 1 272 | 2 145 | 1 806 | 2 029 | 913 | −1 641 | 857 | −2 637 | −450 | −6 781 | −386 |
| Tax | −0 | −49 | 105 | 147 | 92 | 244 | 578 | 344 | 602 | 462 | 495 | 219 | −354 | 188 | −580 | −95 | 1 037 | −0 |
| Net profit | 0 | −313 | 259 | 378 | 236 | 2 029 | 1 430 | 928 | 1 543 | 1 345 | 1 534 | 694 | −1 286 | 668 | −2 057 | −355 | −7 818 | −386 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | 12 557 | 9 935 | 8 074 | 6 999 | 9 028 | 8 354 | 8 843 | 10 362 | 11 749 | 13 212 | 14 133 | 13 037 | 12 880 | 11 742 | 13 081 | 8 182 | 6 968 |
| Equity | — | 315 | 574 | 952 | 1 188 | 1 817 | 2 347 | 3 275 | 4 818 | 6 163 | 7 097 | 5 363 | 4 076 | 4 744 | 2 688 | 2 332 | −5 486 | −4 472 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 3 253 | 1 599 | 1 258 | 1 264 | 2 400 | 2 218 | 6 120 | 5 507 | 5 414 | 5 429 | 4 915 | 4 981 | 3 194 |
| Short-term debt | 0 | 2 746 | 2 223 | 2 532 | 2 152 | 3 958 | 4 408 | 4 310 | 4 280 | 3 187 | 3 897 | 2 651 | 3 454 | 2 721 | 3 626 | 5 834 | 8 686 | 8 247 |
| Total debt | 0 | 12 242 | 9 360 | 7 123 | 5 811 | 7 211 | 6 007 | 5 568 | 5 544 | 5 587 | 6 115 | 8 770 | 8 961 | 8 135 | 9 054 | 10 749 | 13 668 | 11 441 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
FB Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
PC Deputy Member | Deputy Member | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Mizaki Sports Group As | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Kyrre Merg | Chief Executive Officer | 0 companies |
| Fredrik Bjertnæs | Chief Executive Officer | 0 companies |
| Per Christian Pedersen | Deputy Member | 0 companies |