| Revenue | NOK 1,3M | +38% |
| EBITDA | NOK 944K | +216% |
| Net profit | NOK 133K | +347% |
| Total assets | NOK 24,3M | +0% |
| Equity | NOK 5,1M | +3% |
| Employees | 0 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3 818 | 7 886 | 6 833 | 6 885 | 6 256 | 295 | 7 | 212 | 982 | 918 | 1 266 |
| Staff expenses | −3 180 | −5 548 | −4 081 | −4 160 | −3 937 | −0 | −0 | −123 | −71 | −114 | −0 |
| EBITDA | 63 | 170 | 614 | 558 | −5 303 | −222 | −207 | −43 | 745 | −814 | 944 |
| Depreciation & amort. | −12 | −60 | −60 | −82 | −130 | −144 | −144 | −0 | −0 | −0 | −0 |
| EBIT | 51 | 110 | 555 | 476 | −5 433 | −365 | −351 | −43 | 745 | −814 | 944 |
| Net financials | 436 | 73 | −3 740 | −90 | −702 | 4 233 | 2 315 | 4 211 | −392 | 746 | −774 |
| Profit before tax | 487 | 183 | −3 186 | 386 | −6 135 | 3 867 | 1 964 | 4 167 | 353 | −69 | 170 |
| Tax | 16 | 54 | 43 | 7 | −553 | 98 | 432 | 37 | 78 | −15 | 37 |
| Net profit | 470 | 129 | −3 229 | 379 | −5 582 | 3 769 | 1 532 | 4 131 | 275 | −54 | 133 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8 606 | 13 809 | 12 068 | 13 432 | 8 174 | 15 054 | 19 120 | 19 882 | 20 447 | 24 354 | 24 278 |
| Equity | 5 470 | 5 600 | 2 371 | 2 750 | −2 832 | 108 | 640 | 4 770 | 5 046 | 4 992 | 5 125 |
| Long-term debt | 307 | 240 | 186 | 349 | 425 | 14 022 | 16 549 | 9 069 | 8 612 | 9 645 | 9 093 |
| Short-term debt | 2 829 | 7 961 | 9 511 | 10 332 | 10 581 | 924 | 1 931 | 6 043 | 6 789 | 9 717 | 10 061 |
| Total debt | 3 136 | 8 200 | 9 697 | 10 681 | 11 006 | 14 947 | 18 480 | 15 112 | 15 402 | 19 362 | 19 153 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MN Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Clockwork Holding As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Marius Narmo | Chief Executive Officer | 0 companies |
| Fredrik Christian Thorsteinsen | Chairman | 0 companies |
| Wojciech Osmanski | Board of Directors | 0 companies |
| Dyveke Vibe | Board of Directors | 0 companies |