| Revenue | NOK 11,6M | +22% |
| EBITDA | NOK 1,9M | +20% |
| Net profit | NOK 836K | -9% |
| Total assets | NOK 5,3M | -34% |
| Equity | NOK 910K | +2% |
| Employees | 1 | — |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 15 318 | 4 646 | 7 895 | 5 146 | 28 629 | 45 426 | 25 538 | 21 162 | 27 058 | 20 852 | 30 731 | 12 758 | 9 495 | 11 554 |
| Staff expenses | −3 147 | −798 | −1 657 | −671 | −3 803 | −4 237 | −4 340 | −4 465 | −5 409 | −6 210 | −6 243 | −1 690 | −1 485 | −3 332 |
| EBITDA | 2 792 | −958 | 1 111 | 721 | 4 235 | 8 950 | 3 599 | 4 291 | 4 936 | 1 456 | 6 177 | 4 611 | 1 601 | 1 921 |
| Depreciation & amort. | −220 | −298 | −298 | −270 | −680 | −501 | −598 | −803 | −352 | −420 | −467 | −617 | −519 | −430 |
| EBIT | 2 572 | −1 257 | 813 | 451 | 3 555 | 8 449 | 3 002 | 3 488 | 4 583 | 1 036 | 5 710 | 3 994 | 1 082 | 1 490 |
| Net financials | 373 | 10 | −12 | 36 | −1 335 | 163 | 34 | −201 | −120 | 324 | −320 | −9 | 124 | −324 |
| Profit before tax | 2 944 | −1 247 | 801 | 487 | 2 220 | 8 612 | 3 036 | 3 287 | 4 463 | 1 361 | 5 390 | 3 984 | 1 207 | 1 166 |
| Tax | 828 | −343 | 241 | 134 | 583 | 2 143 | 732 | 301 | 988 | 315 | 1 373 | 891 | 292 | 331 |
| Net profit | 2 117 | −904 | 560 | 353 | 1 637 | 6 469 | 2 304 | 2 985 | 3 475 | 1 046 | 4 017 | 3 094 | 914 | 836 |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5 965 | 4 483 | 5 654 | 5 022 | 6 529 | 16 807 | 14 831 | 13 194 | 14 142 | 12 499 | 13 058 | 8 693 | 8 102 | 5 337 |
| Equity | 3 117 | 2 213 | 2 773 | 3 126 | 3 069 | 1 608 | 3 912 | 6 841 | 4 916 | 3 062 | 3 379 | 4 110 | 893 | 910 |
| Long-term debt | 200 | 0 | 0 | 0 | 1 169 | 1 502 | 1 539 | 1 598 | 72 | 1 273 | 1 245 | 2 934 | 1 967 | 1 852 |
| Short-term debt | 2 648 | 2 270 | 2 881 | 1 896 | 2 292 | 13 697 | 9 379 | 4 756 | 9 154 | 8 164 | 8 435 | 1 649 | 5 242 | 2 575 |
| Total debt | 2 848 | 2 270 | 2 881 | 1 896 | 3 461 | 15 199 | 10 919 | 6 354 | 9 226 | 9 437 | 9 679 | 4 583 | 7 209 | 4 427 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TK Deputy Member | Deputy Member | 2024 | — | — |
JL Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
RM Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DN | Board of Directors | 2020 | — | — |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Nordic Defence & Security Group As | Company | 90.1% | 90.1% | 2024 |
Mholdings As | Company | 9.9% | 9.9% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Trude Kolle Martini | Deputy Member | 0 companies |
| Jørgen Lindberg | Chief Executive Officer | 0 companies |
| Rune Martini | Chief Executive Officer | 0 companies |
| Dag Nord | Board of Directors | 0 companies |
| Lars Petter Waldø-Jensen | Board of Directors | 0 companies |