| Revenue | NOK 5,6M | -10% |
| EBITDA | NOK -203K | +56% |
| Net profit | NOK -478K | +32% |
| Total assets | NOK 1,9M | -31% |
| Equity | NOK 251K | -66% |
| Employees | 5 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 503 | 2 168 | 1 936 | 2 225 | 1 582 | 1 988 | 2 428 | 2 669 | 2 999 | 4 378 | 4 111 | 4 410 | 4 044 | 4 649 | 7 291 | 6 186 | 5 588 |
| Staff expenses | −149 | −394 | −417 | −433 | −472 | −392 | −588 | −644 | −750 | −1 037 | −1 442 | −788 | −879 | −934 | −1 287 | −1 449 | −1 498 |
| EBITDA | −217 | −299 | −97 | 106 | −123 | 201 | 224 | 224 | 87 | 413 | −241 | 139 | 216 | −13 | 1 062 | −459 | −203 |
| Depreciation & amort. | −9 | −19 | −21 | −15 | −10 | −16 | −13 | −8 | −10 | −43 | −58 | −26 | −8 | −72 | −116 | −159 | −195 |
| EBIT | −227 | −318 | −118 | 91 | −133 | 185 | 211 | 216 | 77 | 370 | −298 | 113 | 208 | −85 | 946 | −618 | −398 |
| Net financials | −17 | 16 | 5 | −5 | 5 | −33 | −64 | −19 | 7 | −37 | 7 | −9 | −20 | 18 | −45 | −88 | −80 |
| Profit before tax | −243 | −302 | −113 | 86 | −128 | 152 | 147 | 197 | 84 | 333 | −291 | 104 | 188 | −67 | 901 | −706 | −478 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | 7 | 90 | −2 | 5 | 54 | 4 | 255 | −0 | −0 |
| Net profit | −243 | −302 | −113 | 86 | −128 | 152 | 147 | 197 | 78 | 243 | −289 | 99 | 135 | −72 | 646 | −706 | −478 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 653 | 761 | 562 | 660 | 479 | 675 | 759 | 976 | 1 157 | 1 410 | 1 454 | 1 393 | 1 533 | 2 065 | 2 880 | 2 722 | 1 872 |
| Equity | 557 | 254 | 141 | 227 | 99 | 251 | 398 | 595 | 673 | 916 | 627 | 726 | 861 | 789 | 1 435 | 729 | 251 |
| Long-term debt | 0 | 0 | 0 | 0 | 65 | 155 | 117 | 60 | 2 | 2 | 0 | 0 | 0 | 333 | 269 | 190 | 199 |
| Short-term debt | 96 | 507 | 421 | 433 | 315 | 268 | 243 | 321 | 482 | 491 | 827 | 667 | 672 | 943 | 1 176 | 1 803 | 1 422 |
| Total debt | 96 | 507 | 421 | 433 | 380 | 424 | 361 | 381 | 484 | 493 | 827 | 667 | 672 | 1 276 | 1 445 | 1 993 | 1 621 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MA Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Deputy Chairman | 2021 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 11.4% | 11.4% | 2022 | |
Bäckius Holding As | Company | 6.5% | 6.5% | 2022 |
| Individual | 5.0% | 5.0% | 2022 | |
| Individual | 5.0% | 5.0% | 2022 | |
| Individual | 4.9% | 4.9% | 2022 | |
| Individual | 3.4% | 3.4% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Mats Arve Sørensen Teigen | Chief Executive Officer | 0 companies |
| Mats Fredrik Daniel Bäckius | Deputy Chairman | 0 companies |
| Trond-Robert Johansson | Chairman | 0 companies |