| Revenue | NOK 7,7M | +33% |
| EBITDA | NOK 461K | -3% |
| Net profit | NOK 153K | -36% |
| Total assets | NOK 5,1M | +10% |
| Equity | NOK 1,4M | +13% |
| Employees | 8 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 589 | 1 125 | 692 | 670 | 1 053 | 1 120 | 1 337 | 1 634 | 3 765 | 5 824 | 7 727 |
| Staff expenses | −30 | −0 | −0 | −0 | −13 | −0 | −0 | −58 | −644 | −1 242 | −1 777 |
| EBITDA | 120 | −29 | 172 | −77 | 132 | 7 | −18 | 364 | 87 | 476 | 461 |
| Depreciation & amort. | −0 | −0 | −0 | −5 | −5 | −2 | −0 | −1 | −0 | −65 | −129 |
| EBIT | 120 | −29 | 172 | −81 | 127 | 5 | −18 | 364 | 87 | 411 | 332 |
| Net financials | −58 | −28 | −4 | −15 | −18 | −16 | −26 | −15 | −16 | −146 | −128 |
| Profit before tax | 61 | −57 | 168 | −96 | 109 | −11 | −44 | 348 | 71 | 265 | 204 |
| Tax | 15 | −0 | 32 | −0 | 4 | −1 | −0 | 66 | 90 | 27 | 51 |
| Net profit | 46 | −57 | 136 | −96 | 105 | −10 | −44 | 282 | −20 | 238 | 153 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 533 | 651 | 516 | 770 | 670 | 687 | 840 | 1 816 | 2 013 | 4 657 | 5 143 |
| Equity | 97 | 40 | 176 | 135 | 240 | 230 | 186 | 468 | 999 | 1 216 | 1 369 |
| Long-term debt | 0 | 0 | 0 | 437 | 319 | 196 | 126 | 95 | 38 | 570 | 471 |
| Short-term debt | 436 | 611 | 341 | 199 | 111 | 261 | 529 | 1 252 | 976 | 2 872 | 3 303 |
| Total debt | 436 | 611 | 341 | 635 | 430 | 457 | 655 | 1 347 | 1 014 | 3 442 | 3 774 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TM Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
TB Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Omsorgskollektivet As | Company | 35.0% | 35.0% | 2024 |
Free Motion Holding As | Company | 30.0% | 30.0% | 2022 |
Mash Universe As | Company | 15.0% | 15.0% | 2023 |
Mash Training As | Company | 15.0% | 15.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Moon Lee | Chief Executive Officer | 0 companies |
| Tore Bani Sereba | Chief Executive Officer | 0 companies |
| Eirik Bergheim | Chairman | 0 companies |
| Abbas Sikandarali Fazal | Board of Directors | 0 companies |
| Daniel Thomassen | Board of Directors | 0 companies |
| Nic Ruben Nikolaisen | Board of Directors | 0 companies |