| Revenue | NOK 2,2M | +28% |
| EBITDA | NOK 449K | +23% |
| Net profit | NOK -366K | -280% |
| Total assets | NOK 6,5M | +110% |
| Equity | NOK 211K | -27% |
| Employees | 3 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 144 | 2 330 | 2 579 | 1 851 | 1 629 | 901 | 953 | 687 | 1 716 | 2 203 |
| Staff expenses | −0 | −329 | −597 | −345 | −191 | −230 | −219 | −162 | −420 | −436 |
| EBITDA | 26 | 224 | 176 | 183 | 381 | 121 | 84 | −16 | 365 | 449 |
| Depreciation & amort. | −0 | −24 | −292 | −144 | −144 | −140 | −178 | −200 | −302 | −478 |
| EBIT | 26 | 200 | −116 | 39 | 237 | −18 | −94 | −216 | 62 | −29 |
| Net financials | −1 | −39 | −87 | −93 | −90 | −79 | −59 | −74 | −158 | −417 |
| Profit before tax | 25 | 161 | −203 | −54 | 147 | −97 | −153 | −290 | −96 | −447 |
| Tax | 4 | 39 | −39 | −0 | 28 | −28 | −0 | −0 | −0 | −81 |
| Net profit | 21 | 122 | −163 | −54 | 120 | −69 | −153 | −290 | −96 | −366 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 230 | 3 047 | 2 353 | 2 423 | 2 113 | 2 128 | 2 777 | 2 318 | 3 116 | 6 530 |
| Equity | 41 | 164 | 0 | 346 | 466 | 827 | 674 | 385 | 289 | 211 |
| Long-term debt | 1 | 1 683 | 1 735 | 1 489 | 1 296 | 1 211 | 1 957 | 1 783 | 2 648 | 6 074 |
| Short-term debt | 189 | 1 200 | 618 | 588 | 351 | 90 | 145 | 150 | 179 | 245 |
| Total debt | 189 | 2 883 | 2 352 | 2 077 | 1 647 | 1 301 | 2 102 | 1 934 | 2 827 | 6 319 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Middelthon Invest As | Company | 50.0% | 50.0% | 2022 |
| Individual | 25.0% | 25.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Johan Marcus Åhlund | Chief Executive Officer | 0 companies |
| Andreas Johan Middelthon Nilsen | Chairman | 0 companies |