| Revenue | NOK 3,8M | -11% |
| EBITDA | NOK -1,8M | +73% |
| Net profit | NOK -1,9M | +73% |
| Total assets | NOK 6,4M | +263% |
| Equity | NOK 530K | +121% |
| Employees | 5 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 25 853 | 29 031 | 29 446 | 31 780 | 32 289 | 34 694 | 28 929 | 24 464 | 16 433 | 15 973 | 4 212 | 3 755 |
| Staff expenses | −9 475 | −10 222 | −12 268 | −14 506 | −12 595 | −13 851 | −11 748 | −9 909 | −8 053 | −9 301 | −8 408 | −3 445 |
| EBITDA | 6 853 | 7 352 | 7 184 | 11 916 | 15 725 | 17 452 | 13 975 | 9 135 | 4 017 | 3 006 | −6 635 | −1 777 |
| Depreciation & amort. | −128 | −281 | −1 700 | −3 310 | −3 201 | −1 698 | −144 | −183 | −200 | −260 | −26 | −53 |
| EBIT | 6 726 | 7 071 | 5 484 | 8 606 | 12 524 | 15 755 | 13 831 | 8 952 | 3 817 | 2 746 | −6 661 | −1 829 |
| Net financials | −1 548 | 327 | 65 | −178 | −185 | 99 | 99 | 102 | −40 | −130 | −290 | −116 |
| Profit before tax | 5 178 | 7 398 | 5 548 | 8 428 | 12 340 | 15 854 | 13 930 | 9 054 | 3 777 | 2 616 | −6 952 | −1 945 |
| Tax | 1 861 | 1 798 | 1 284 | 1 944 | 2 992 | 3 687 | 3 065 | 1 992 | 831 | 575 | 366 | −0 |
| Net profit | 3 317 | 5 600 | 4 264 | 6 484 | 9 347 | 12 167 | 10 865 | 7 062 | 2 946 | 2 040 | −7 318 | −1 945 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 25 827 | 19 664 | 21 309 | 23 526 | 20 715 | 21 967 | 18 359 | 14 625 | 8 262 | 16 851 | 1 752 | 6 363 |
| Equity | −2 417 | 3 170 | 4 318 | 3 943 | 2 456 | 1 830 | 2 338 | 2 726 | 3 033 | 4 949 | −2 525 | 530 |
| Long-term debt | 3 | 11 | 8 134 | 6 952 | 0 | 0 | 0 | 0 | 0 | 7 195 | 0 | 2 828 |
| Short-term debt | 28 241 | 16 484 | 8 857 | 12 631 | 18 259 | 20 137 | 16 021 | 11 899 | 5 229 | 4 707 | 4 277 | 3 005 |
| Total debt | 28 244 | 16 495 | 16 992 | 19 583 | 18 259 | 20 137 | 16 021 | 11 899 | 5 229 | 11 902 | 4 277 | 5 833 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MM Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Chairman | 2021 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Edstep As | Company | 100.0% | 100.0% | 2024 |
Cerpus Holding As | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Max Moeschinger | Chief Executive Officer | 0 companies |
| Erik Trondsen | Board of Directors | 0 companies |
| Stian Reinholdtsen | Chairman | 0 companies |
| Ivar Andre Simonsen | Chairman | 0 companies |
| Kristin Johnsen Nordeng | Board of Directors | 0 companies |