| Revenue | NOK 66M | +2% |
| EBITDA | NOK 831K | -91% |
| Net profit | NOK 225K | -96% |
| Total assets | NOK 22,4M | -17% |
| Equity | NOK 11,6M | -10% |
| Employees | 14 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 023 | 1 027 | 1 399 | 1 320 | 1 180 | 270 | 343 | 3 567 | 33 881 | 64 575 | 66 026 |
| Staff expenses | −96 | −436 | −683 | −773 | −666 | −26 | −0 | −490 | −4 123 | −9 176 | −10 546 |
| EBITDA | 408 | −49 | 232 | −190 | 26 | 18 | −183 | −202 | 9 091 | 8 747 | 831 |
| Depreciation & amort. | −107 | −106 | −29 | −39 | −62 | −100 | −0 | −4 | −10 | −87 | −154 |
| EBIT | 301 | −155 | 203 | −229 | −36 | −82 | −183 | −206 | 9 081 | 8 660 | 676 |
| Net financials | −5 | −6 | −2 | −1 | −3 | −2 | 0 | 9 | −242 | −338 | −252 |
| Profit before tax | 295 | −161 | 201 | −230 | −39 | −84 | −183 | −198 | 8 839 | 8 322 | 424 |
| Tax | 118 | −20 | 28 | −28 | −0 | −0 | −0 | −0 | 1 900 | 2 161 | 199 |
| Net profit | 177 | −140 | 172 | −202 | −39 | −84 | −183 | −198 | 6 939 | 6 161 | 225 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 502 | 556 | 487 | 468 | 387 | 87 | 468 | 2 459 | 14 964 | 27 045 | 22 355 |
| Equity | 197 | 57 | 229 | 28 | −11 | −95 | −278 | −186 | 6 753 | 12 914 | 11 639 |
| Long-term debt | 147 | 56 | 28 | 210 | 169 | 0 | 647 | 1 487 | 847 | 0 | 0 |
| Short-term debt | 159 | 443 | 229 | 230 | 229 | 182 | 98 | 1 158 | 7 365 | 14 131 | 10 716 |
| Total debt | 305 | 499 | 257 | 441 | 398 | 182 | 746 | 2 645 | 8 212 | 14 131 | 10 716 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AB Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
MK Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Pml International As | Company | 29.9% | 29.9% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Anne-Kari Bøhaugen | Chief Executive Officer | 0 companies |
| Marianne Kjærnli Fossum | Chief Executive Officer | 0 companies |
| Carina Scheele Carlsen | Board of Directors | 0 companies |
| Arne Espen Karlsen | Chairman | 0 companies |
| Prinsesse Märtha Louise | Board of Directors | 0 companies |
| Monica Helen Sundt Utne | Board of Directors | 0 companies |
| Kjell André Utne | Board of Directors | 0 companies |
| Dag Ove Kingsrød | Board of Directors | 0 companies |