| Revenue | NOK 9,7M | -7% |
| EBITDA | NOK -20M | -286% |
| Net profit | NOK 9,2M | -49% |
| Total assets | NOK 48,7M | +23% |
| Equity | NOK 15M | +160% |
| Employees | 2 | — |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 994 | 4 355 | 5 858 | 2 913 | 3 333 | 4 236 | 4 355 | 4 517 | 4 286 | 4 475 | 4 860 | 5 086 | 6 508 | 6 603 | 10 444 | 9 685 |
| Staff expenses | −1 592 | −3 636 | −3 735 | −619 | −594 | −355 | −3 152 | −1 450 | −2 149 | −2 300 | −1 594 | −2 028 | −5 510 | −4 468 | −7 724 | −8 310 |
| EBITDA | −196 | 401 | 278 | −619 | 79 | 69 | −5 019 | −1 832 | −2 104 | −2 829 | −3 653 | −1 600 | −150 | −2 632 | −5 185 | −20 008 |
| Depreciation & amort. | −0 | −37 | −48 | −68 | −46 | −59 | −227 | −310 | −374 | −579 | −1 215 | −347 | −1 073 | −139 | −170 | −212 |
| EBIT | −196 | 364 | 230 | −687 | 33 | 10 | −5 247 | −2 142 | −2 478 | −3 407 | −4 868 | −1 947 | −1 223 | −2 771 | −5 356 | −20 219 |
| Net financials | 3 | −9 | 10 | −5 | −19 | −64 | 1 222 | 832 | −75 | 7 179 | 6 830 | 9 014 | 11 378 | 17 579 | 23 609 | 29 013 |
| Profit before tax | −193 | 355 | 241 | −692 | 14 | −54 | −4 025 | −1 310 | −2 554 | 3 772 | 1 962 | 7 067 | 10 155 | 14 807 | 18 254 | 8 793 |
| Tax | −54 | 84 | 84 | −193 | 3 | −15 | −1 005 | −273 | −533 | 814 | 229 | 672 | 12 | 38 | 3 | −428 |
| Net profit | −139 | 272 | 157 | −500 | 11 | −39 | −3 020 | −1 037 | −2 021 | 2 958 | 1 733 | 6 395 | 10 143 | 14 769 | 18 251 | 9 221 |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 753 | 1 218 | 2 415 | 1 488 | 1 544 | 2 260 | 7 345 | 8 747 | 13 090 | 21 764 | 22 511 | 28 162 | 29 783 | 33 879 | 39 721 | 48 726 |
| Equity | 112 | 172 | 242 | 229 | 223 | 342 | 322 | 1 285 | 1 264 | 3 956 | 4 676 | 1 072 | 6 214 | 5 484 | 5 770 | 14 999 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 40 | 0 | 0 | 0 | 789 | 3 747 | 589 | 431 | 0 | 0 | 0 |
| Short-term debt | 642 | 1 044 | 2 170 | 1 260 | 1 321 | 1 878 | 7 023 | 7 462 | 11 826 | 17 019 | 14 088 | 26 502 | 23 138 | 28 395 | 33 951 | 33 727 |
| Total debt | 642 | 1 046 | 2 174 | 1 260 | 1 321 | 1 918 | 7 023 | 7 462 | 11 826 | 17 808 | 17 835 | 27 090 | 23 569 | 28 395 | 33 951 | 33 727 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MN Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Chairman | 2026 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2026 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Pangea Bidco As | Company | 100.0% | 100.0% | 2024 |
Levantor As | Company | 55.5% | 55.5% | 2023 |
Færili As | Company | 27.9% | 27.9% | 2023 |
Manor Invest As | Company | 5.0% | 5.0% | 2023 |
Burøy As | Company | 5.0% | 5.0% | 2023 |
Millennium As | Company | 1.5% | 1.5% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Marianne Normann | Chief Executive Officer | 0 companies |
| Jørgen Kjærnes | Board of Directors | 0 companies |
| Caroline Mary Connellan | Chairman | 0 companies |
| Kine Burøy-Olsen | Board of Directors | 0 companies |
| Ben Guren | Board of Directors | 0 companies |
| John Even Øveraasen | Board of Directors | 0 companies |
| Axel Høvo Daasvand | Board of Directors | 0 companies |
| Karl Johan Petersson | Chairman | 0 companies |
| John-Even Bjerke Øveraasen | Board of Directors | 0 companies |
| Martin John Hall | Chairman | 0 companies |
| Jacob Polny | Board of Directors | 0 companies |