| Revenue | NOK 14,8M | -10% |
| EBITDA | NOK 154K | -49% |
| Net profit | NOK -8K | +99% |
| Total assets | NOK 5,3M | -18% |
| Equity | NOK 1,8M | +0% |
| Employees | 13 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 25 683 | 26 617 | 22 744 | 16 379 | 14 792 |
| Staff expenses | −11 455 | −14 392 | −0 | −11 938 | −10 139 |
| EBITDA | 2 814 | −1 811 | −772 | 305 | 154 |
| Depreciation & amort. | −1 681 | −1 664 | −1 553 | −1 190 | −54 |
| EBIT | 1 133 | −3 475 | −2 325 | −885 | 100 |
| Net financials | 10 | −60 | −44 | −41 | −97 |
| Profit before tax | 1 143 | −3 535 | −2 369 | −927 | 3 |
| Tax | 587 | −446 | −0 | −200 | 11 |
| Net profit | 555 | −3 089 | −2 424 | −727 | −8 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 15 170 | 12 911 | 7 578 | 6 450 | 5 284 |
| Equity | 7 057 | 3 968 | 1 544 | 1 818 | 1 810 |
| Long-term debt | 750 | 550 | 350 | 150 | 0 |
| Short-term debt | 7 363 | 8 393 | 5 684 | 4 482 | 3 475 |
| Total debt | 8 113 | 8 943 | 6 034 | 4 632 | 3 475 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
MF Chief Executive Officer | Chief Executive Officer | 2024 |
MK Chief Executive Officer | Chief Executive Officer | 2023 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2023 | |
| Board of Directors | 2023 | |
| Former (1) | ||
| Board of Directors | 2020 – 2023 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Leidar Sa | Company | 76.79% | 76.79% | 2022 |
| Company | 14.22% | 14.22% | 2022 | |
| Individual | 6.33% | 6.33% | 2022 | |
| Individual | 2.66% | 2.66% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Mari Finnestad | Chief Executive Officer | 0 companies |
| Mona Kathrine Astrup | Chief Executive Officer | 0 companies |
| Rolf Espen Ørfeldt Olsen | Chairman | 0 companies |
| Per Olav Ørbech Bjørkum | Board of Directors | 0 companies |
| Morten Woldsdal | Board of Directors | 0 companies |