| Revenue | NOK 34,7M | -4% |
| EBITDA | NOK -39,6M | -1718% |
| Net profit | NOK -47,7M | -506% |
| Total assets | NOK 109,3M | -12% |
| Equity | NOK 40,6M | -54% |
| Employees | 20 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 0 | 9 489 | 0 | 0 | 0 | 9 308 | 14 427 | 13 347 | 14 254 | 17 152 | 22 497 | 34 342 | 48 387 | 38 087 | 36 136 | 34 716 |
| Staff expenses | −0 | −0 | −0 | −2 847 | −0 | −0 | −0 | −3 851 | −4 422 | −4 758 | −5 208 | −5 976 | −8 811 | −16 328 | −21 237 | −8 215 | −10 367 | −19 822 |
| EBITDA | 0 | 0 | 0 | 244 | 0 | 0 | 0 | 219 | −214 | 495 | 862 | 1 829 | 2 580 | 5 812 | 8 548 | 3 353 | −2 177 | −39 593 |
| Depreciation & amort. | −0 | −0 | −0 | −14 | −0 | −0 | −0 | −552 | −17 | −90 | −126 | −225 | −325 | −533 | −1 862 | −3 200 | −5 894 | −8 838 |
| EBIT | 0 | 0 | 0 | 230 | 0 | 0 | 0 | −334 | −231 | 405 | 736 | 1 605 | 2 255 | 5 278 | 6 686 | 153 | −8 071 | −48 430 |
| Net financials | 0 | 0 | 0 | −75 | 0 | 0 | 0 | −20 | −42 | −32 | −48 | −63 | −259 | −135 | −536 | −1 163 | −2 055 | 720 |
| Profit before tax | 0 | 0 | 0 | 155 | 0 | 0 | 0 | −354 | −273 | 373 | 688 | 1 541 | 1 996 | 5 143 | 6 151 | −1 010 | −10 127 | −47 710 |
| Tax | −0 | −0 | −0 | 144 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | 175 | 462 | 1 146 | 1 337 | −291 | −2 263 | −50 |
| Net profit | 0 | 0 | 0 | 12 | 0 | 0 | 0 | −354 | −273 | 373 | 688 | 1 366 | 1 534 | 3 997 | 4 814 | −719 | −7 864 | −47 660 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | — | — | 3 964 | — | — | — | 2 592 | 2 247 | 2 486 | 3 197 | 4 604 | 18 075 | 21 279 | 28 223 | 65 610 | 123 645 | 109 321 |
| Equity | — | — | — | 165 | — | — | — | 600 | 327 | 700 | 1 388 | 2 618 | 4 189 | 8 186 | 12 680 | 21 754 | 88 952 | 40 550 |
| Long-term debt | 0 | 0 | 0 | 1 500 | 0 | 0 | 0 | 750 | 563 | 375 | 188 | 0 | 5 000 | 7 500 | 9 000 | 9 926 | 6 225 | 33 538 |
| Short-term debt | 0 | 0 | 0 | 2 299 | 0 | 0 | 0 | 1 242 | 1 358 | 1 411 | 1 621 | 1 986 | 8 886 | 5 593 | 5 630 | 33 246 | 28 010 | 35 005 |
| Total debt | 0 | 0 | 0 | 3 799 | 0 | 0 | 0 | 1 992 | 1 921 | 1 786 | 1 808 | 1 986 | 13 886 | 13 093 | 14 630 | 43 171 | 34 236 | 68 543 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MZ Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Cegf Ii Lp | Company | 36.4% | 36.4% | 2024 |
Elmenhorst Invest As | Company | 17.6% | 17.6% | 2024 |
| Individual | 12.6% | 12.6% | 2024 | |
Pioneer Investor As | Company | 11.7% | 11.7% | 2024 |
| Individual | 10.1% | 10.1% | 2024 | |
Cegf Ii Lp | Company | 9.1% | 9.1% | 2023 |
| Individual | 2.5% | 2.5% | 2022 | |
| Individual | 2.1% | 2.1% | 2024 | |
| Individual | 1.8% | 1.8% | 2024 | |
Fougner Invest As | Company | 1.1% | 1.1% | 2024 |
Cemasys.Com As | Company | 1.1% | 1.1% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Zink | Chief Executive Officer | 0 companies |
| Frode Haugli | Chairman | 0 companies |
| Jonas Kalve Førde | Board of Directors | 0 companies |
| John Magne Skeisvoll Bjørnsen | Board of Directors | 0 companies |
| Anders Brejner | Board of Directors | 0 companies |
| Anders Gustav Berger | Board of Directors | 0 companies |
| Ian Michael Nolan | Board of Directors | 0 companies |
| Niels Henrik Sodemann | Board of Directors | 0 companies |
| Gustav Fredrik Halldin | Board of Directors | 0 companies |
| Jan Willy Elmenhorst-Larsen | Chairman | 0 companies |