| Revenue | NOK 17M | -38% |
| EBITDA | NOK -592K | -106% |
| Net profit | NOK 2,3M | -63% |
| Total assets | NOK 120M | +1% |
| Equity | NOK 68,9M | +3% |
| Employees | 7 | — |
| Item | 2008 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 260 747 | 200 115 | 21 516 | 22 215 | 29 478 | 27 111 | 101 332 | 16 143 | 49 103 | 7 140 | 8 862 | 14 744 | 15 270 | 17 013 | 27 239 | 16 974 |
| Staff expenses | −43 646 | −47 203 | −5 115 | −2 658 | −3 003 | −3 887 | −13 454 | −4 230 | −6 845 | −6 010 | −6 884 | −7 415 | −10 926 | −11 525 | −12 295 | −12 920 |
| EBITDA | 25 229 | 16 751 | 9 165 | 13 028 | 17 406 | 14 280 | 28 706 | 9 539 | 13 988 | −1 528 | −74 | 5 225 | 2 147 | 1 947 | 10 753 | −592 |
| Depreciation & amort. | −7 326 | −8 173 | −1 425 | −1 893 | −3 444 | −3 594 | −4 632 | −74 | −113 | −74 | −49 | −8 | −75 | −131 | −265 | −235 |
| EBIT | 17 903 | 8 578 | 7 740 | 11 135 | 13 962 | 10 686 | 24 074 | 9 465 | 13 875 | −1 602 | −123 | 5 217 | 2 072 | 1 816 | 10 488 | −827 |
| Net financials | −4 711 | −1 103 | −398 | −3 978 | −6 678 | −3 693 | 12 441 | −6 200 | −4 755 | 16 091 | 1 643 | 56 | 21 630 | 3 364 | −2 113 | 2 840 |
| Profit before tax | 13 192 | 7 475 | 7 341 | 7 157 | 7 284 | 6 993 | 36 515 | 3 265 | 9 120 | 14 489 | 1 520 | 5 273 | 23 702 | 5 180 | 8 375 | 2 013 |
| Tax | 3 051 | 1 744 | 2 061 | 5 183 | 825 | 1 897 | 6 429 | 2 925 | 4 158 | 238 | 121 | 868 | 1 448 | 129 | 2 122 | −313 |
| Net profit | 8 176 | 5 731 | 5 281 | 1 975 | 6 459 | 5 096 | 30 086 | 340 | 4 962 | 14 251 | 1 399 | 4 405 | 22 254 | 5 051 | 6 253 | 2 326 |
| Item | 2008 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 215 164 | 180 311 | 132 185 | 167 314 | 358 468 | 383 808 | 330 407 | 160 708 | 59 887 | 70 358 | 64 659 | 90 102 | 106 526 | 130 509 | 118 652 | 119 970 |
| Equity | 63 230 | 66 133 | 56 167 | 55 742 | 189 990 | 191 727 | 165 783 | 51 693 | 39 158 | 45 191 | 42 590 | 38 998 | 55 248 | 60 299 | 66 551 | 68 877 |
| Long-term debt | 69 554 | 62 595 | 60 602 | 70 424 | 117 250 | 115 330 | 124 958 | 81 203 | 134 | 55 | 0 | 30 347 | 23 347 | 28 472 | 25 272 | 6 672 |
| Short-term debt | 81 491 | 51 583 | 15 416 | 41 148 | 51 228 | 76 751 | 39 666 | 27 812 | 20 597 | 25 112 | 22 069 | 20 758 | 27 930 | 41 737 | 26 827 | 44 421 |
| Total debt | 151 045 | 114 178 | 76 018 | 111 572 | 168 478 | 192 081 | 164 624 | 109 015 | 20 731 | 25 167 | 22 069 | 51 105 | 51 277 | 70 209 | 52 099 | 51 093 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FM Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Managua As | Company | 75.0% | 75.0% | 2024 |
Bonitet Invest As | Company | 15.0% | 15.0% | 2024 |
| Individual | 4.0% | 4.0% | 2024 | |
Efantoft Invest As | Company | 4.0% | 4.0% | 2024 |
| Individual | 2.0% | 2.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Mohn | Chief Executive Officer | 0 companies |
| Anita Dugdale De Besche Giertsen | Board of Directors | 0 companies |
| Rikke De Besche Giertsen | Board of Directors | 0 companies |