| Revenue | NOK 5,9M | -3% |
| EBITDA | NOK -3,1M | -423% |
| Net profit | NOK 12,3M | -57% |
| Total assets | NOK 137,4M | -4% |
| Equity | NOK 108,2M | -11% |
| Employees | 1 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 46 217 | 51 824 | 55 197 | 62 237 | 9 612 | 9 614 | 1 711 | 1 871 | 3 630 | 3 672 | 2 201 | 2 182 | 1 775 | 4 428 | 3 680 | 6 059 | 5 854 |
| Staff expenses | −0 | −22 509 | −25 038 | −25 483 | −21 588 | −1 586 | −2 083 | −2 584 | −1 590 | −720 | −80 | −32 | −104 | −68 | −2 701 | −3 048 | −3 504 | −6 665 |
| EBITDA | 0 | 1 108 | −7 460 | −5 682 | 1 201 | −1 303 | 163 | −4 964 | −2 747 | 1 242 | 1 235 | −253 | −1 788 | −5 125 | −182 | −10 895 | 952 | −3 077 |
| Depreciation & amort. | −0 | −1 727 | −2 389 | −2 090 | −2 758 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | 0 | −619 | −9 849 | −7 772 | −1 557 | −1 303 | 163 | −4 964 | −2 747 | 1 242 | 1 235 | −253 | −1 788 | −5 125 | −182 | −10 895 | 952 | −3 077 |
| Net financials | 0 | −2 844 | −1 219 | 3 110 | 599 | 4 177 | 1 255 | −1 160 | −1 735 | −1 660 | −618 | 18 590 | 28 473 | 26 769 | 17 309 | 10 699 | 27 599 | 15 337 |
| Profit before tax | 0 | −3 463 | −11 068 | −4 662 | −958 | 2 874 | 1 418 | −6 124 | −4 482 | −418 | 617 | 18 337 | 26 685 | 21 644 | 17 127 | −196 | 28 551 | 12 260 |
| Tax | −0 | −856 | 704 | 3 050 | 4 580 | 769 | 5 759 | 1 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | 0 | −2 607 | −11 772 | −7 712 | −5 538 | 2 105 | −4 341 | −6 125 | −4 482 | −418 | 617 | 18 337 | 26 685 | 21 644 | 17 127 | −196 | 28 551 | 12 260 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | 86 389 | 80 509 | 85 156 | 79 365 | 49 142 | 51 826 | 48 657 | 49 656 | 51 494 | 52 371 | 57 425 | 83 912 | 203 372 | 167 178 | 162 022 | 142 451 | 137 444 |
| Equity | — | 40 443 | 37 082 | 36 870 | 40 971 | 43 076 | 39 174 | 38 049 | 33 567 | 33 172 | 33 789 | 52 126 | 78 811 | 100 454 | 117 582 | 112 386 | 120 937 | 108 195 |
| Long-term debt | 0 | 22 050 | 22 963 | 22 658 | 19 108 | 0 | 8 100 | 8 100 | 11 100 | 17 100 | 17 100 | 4 000 | 4 000 | 100 325 | 47 620 | 38 032 | 0 | 0 |
| Short-term debt | 0 | 20 899 | 18 022 | 23 822 | 17 600 | 5 367 | 3 904 | 1 746 | 4 361 | 548 | 842 | 744 | 539 | 2 068 | 1 535 | 11 225 | 21 514 | 29 115 |
| Total debt | 0 | 42 949 | 40 985 | 46 480 | 36 708 | 5 367 | 12 004 | 9 846 | 15 461 | 17 648 | 17 942 | 4 744 | 4 539 | 102 393 | 49 155 | 49 257 | 21 514 | 29 115 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MG Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2024 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Verdane Capital Vi K/S | Company | 66.4% | 66.4% | 2024 |
Iv Holding As | Company | 32.5% | 32.5% | 2024 |
Nordic Technology Invest As | Company | 1.1% | 1.1% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Magnus Gustaf Emeus | Chief Executive Officer | 0 companies |
| Arne Handeland | Chairman | 0 companies |
| Lena Elisabeth Bygballe | Board of Directors | 0 companies |
| Leon Mundus Bygballe | Board of Directors | 0 companies |
| Geir Morten Melhus | Board of Directors | 0 companies |
| Anders Jerker Adeberg | Chairman | 0 companies |