| Revenue | NOK 292,9M | +12% |
| EBITDA | NOK 97,7M | +5% |
| Net profit | NOK 63,9M | +10% |
| Total assets | NOK 296M | +27% |
| Equity | NOK 242,1M | +36% |
| Employees | 33 | — |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4 561 | 10 245 | 17 977 | 21 476 | 8 645 | 19 747 | 24 116 | 63 276 | 110 002 | 113 946 | 200 257 | 232 026 | 261 544 | 292 923 |
| Staff expenses | −3 363 | −12 561 | −11 040 | −14 843 | −17 839 | −22 233 | −5 200 | −31 733 | −72 350 | −49 853 | −50 944 | −34 770 | −28 608 | −34 041 |
| EBITDA | −3 272 | −10 430 | −7 979 | −12 832 | −22 504 | −15 194 | −1 069 | 15 877 | 6 159 | 12 890 | 71 368 | 86 099 | 93 404 | 97 693 |
| Depreciation & amort. | −65 | −305 | −433 | −483 | −346 | −144 | −26 | −9 113 | −9 536 | −14 175 | −12 522 | −18 443 | −20 238 | −22 336 |
| EBIT | −3 337 | −10 735 | −8 412 | −13 316 | −22 850 | −15 338 | −1 095 | 6 764 | −3 376 | −1 284 | 58 847 | 67 656 | 73 166 | 75 357 |
| Net financials | 280 | 89 | 742 | 11 972 | 3 754 | −2 829 | −40 847 | 10 826 | −1 279 | −1 258 | −2 361 | 128 | 1 032 | 4 785 |
| Profit before tax | −3 058 | −10 646 | −7 670 | −1 344 | −19 096 | −18 168 | −41 941 | 17 590 | −4 656 | −2 543 | 56 485 | 67 784 | 74 198 | 80 142 |
| Tax | −978 | −2 949 | −1 907 | −0 | 5 488 | −0 | 285 | −17 465 | −1 566 | −748 | 11 646 | 12 835 | 15 921 | 16 224 |
| Net profit | −2 079 | −7 697 | −5 763 | −1 344 | −24 584 | −18 168 | −42 226 | 35 055 | −3 090 | −1 794 | 44 839 | 54 949 | 58 277 | 63 918 |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 44 097 | 50 975 | 74 194 | 102 204 | 127 855 | 139 340 | 126 746 | 114 534 | 110 225 | 127 386 | 167 045 | 207 106 | 233 682 | 296 001 |
| Equity | 41 606 | 45 008 | 68 567 | 82 222 | 84 557 | 115 064 | 75 838 | 74 043 | 70 953 | 69 159 | 113 998 | 159 947 | 178 226 | 242 144 |
| Long-term debt | 0 | 0 | 0 | 0 | 24 195 | 10 000 | 36 435 | 9 333 | 20 227 | 35 360 | 10 885 | 9 740 | 10 573 | 9 752 |
| Short-term debt | 2 491 | 5 966 | 5 627 | 19 981 | 19 103 | 14 275 | 14 473 | 31 159 | 19 045 | 22 868 | 42 162 | 37 419 | 44 883 | 44 106 |
| Total debt | 2 491 | 5 966 | 5 627 | 19 981 | 43 298 | 24 275 | 50 908 | 40 492 | 39 272 | 58 228 | 53 047 | 47 159 | 55 456 | 53 857 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MK Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
JV Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
AS Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2026 | — | — | |
| Chairman | 2026 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2025 | — | — |
| Person | Role here | Other companies |
|---|---|---|
| Morten Kelstrup | Chief Executive Officer | 0 companies |
| Jarle Vaag | Chief Executive Officer | 0 companies |
| Atle Sonesen | Chief Executive Officer | 0 companies |
| Aage Andreassen | Board of Directors | 0 companies |
| Masaki Nakagaki | Board of Directors | 0 companies |
| Noriko Isaka | Board of Directors | 0 companies |
| Kjell-Erik Østdahl | Chairman | 0 companies |
| Mitsuhiro Nakamura | Board of Directors | 0 companies |
| Jeanette Gimre | Board of Directors | 0 companies |
| Rune Hobberstad | Chairman | 0 companies |
| Ivar Vee Aune | Board of Directors | 0 companies |
| Hanne Kvikne Furberg | Board of Directors | 0 companies |
| John James Kennedy | Board of Directors | 0 companies |
| Takushi Kikuchi | Board of Directors | 0 companies |
| Tomoko Ashikari | Board of Directors | 0 companies |