| Revenue | NOK 24,2M | +19% |
| EBITDA | NOK -7,1M | +2% |
| Net profit | NOK 4,5M | +173% |
| Total assets | NOK 22,6M | -24% |
| Equity | NOK 8,5M | +111% |
| Employees | 12 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 324 | 975 | 1 889 | 1 710 | 4 526 | 8 284 | 8 734 | 29 109 | 20 976 | 20 333 | 24 190 |
| Staff expenses | −1 053 | −1 858 | −2 634 | −4 189 | −6 570 | −9 915 | −12 796 | −14 329 | −29 762 | −23 855 | −23 879 | −27 331 |
| EBITDA | −1 318 | −1 808 | −2 325 | −4 101 | −7 445 | −8 189 | −7 579 | −8 644 | −3 816 | −5 970 | −7 225 | −7 083 |
| Depreciation & amort. | −0 | −0 | −96 | −69 | −63 | −68 | −161 | −143 | −129 | −175 | −184 | −190 |
| EBIT | −1 318 | −1 808 | −2 422 | −4 170 | −7 509 | −8 257 | −7 740 | −8 787 | −3 945 | −6 144 | −7 409 | −7 272 |
| Net financials | 1 | 107 | 15 458 | 503 | 405 | 40 271 | 25 415 | 7 883 | 42 | −599 | −481 | 10 155 |
| Profit before tax | −1 317 | −1 701 | 13 036 | −3 667 | −7 103 | 32 013 | 17 675 | −904 | −3 903 | −6 744 | −7 890 | 2 882 |
| Tax | −0 | −0 | −1 196 | −752 | −1 613 | −1 593 | −1 611 | 5 333 | −858 | −1 483 | −1 735 | −1 594 |
| Net profit | −1 317 | −1 701 | 14 232 | −2 914 | −5 490 | 33 606 | 19 287 | −6 237 | −3 044 | −5 261 | −6 155 | 4 476 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 402 | 4 347 | 21 395 | 19 034 | 24 276 | 29 572 | 45 497 | 40 031 | 24 305 | 29 503 | 29 650 | 22 624 |
| Equity | −317 | 2 732 | 19 463 | 16 880 | 10 987 | 18 192 | 16 479 | 10 242 | 7 198 | 1 937 | 4 032 | 8 509 |
| Long-term debt | 578 | 800 | 431 | 335 | 5 434 | 8 681 | 4 896 | 243 | 149 | 8 016 | 5 115 | 758 |
| Short-term debt | 141 | 815 | 1 500 | 1 819 | 7 855 | 2 699 | 24 122 | 29 547 | 16 958 | 19 550 | 20 503 | 13 358 |
| Total debt | 719 | 1 615 | 1 932 | 2 154 | 13 289 | 11 380 | 29 019 | 29 790 | 17 107 | 27 566 | 25 618 | 14 116 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MH Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Miliarium Holding As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Høeg Haanes | Chief Executive Officer | 0 companies |
| Peder Stavnes Karlsen | Chairman | 0 companies |
| Roger Adolfsen | Board of Directors | 0 companies |