| Revenue | NOK 49,5M | +16% |
| EBITDA | NOK 5,5M | +55% |
| Net profit | NOK 4,3M | +61% |
| Total assets | NOK 19,4M | +25% |
| Equity | NOK 3,5M | +57% |
| Employees | 52 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 32 328 | 32 885 | 33 998 | 29 623 | 32 399 | 31 334 | 33 575 | 40 037 | 43 042 | 42 850 | 49 532 |
| Staff expenses | −26 053 | −27 489 | −28 708 | −26 034 | −25 830 | −25 110 | −28 309 | −31 248 | −33 284 | −34 416 | −39 390 |
| EBITDA | 2 592 | 1 219 | 1 151 | −98 | 2 869 | 2 781 | 965 | 3 824 | 4 741 | 3 561 | 5 526 |
| Depreciation & amort. | −55 | −111 | −111 | −105 | −81 | −115 | −113 | −104 | −77 | −125 | −42 |
| EBIT | 2 538 | 1 108 | 1 040 | −203 | 2 787 | 2 667 | 852 | 3 720 | 4 664 | 3 436 | 5 484 |
| Net financials | 130 | 67 | 44 | 38 | 22 | 2 747 | −1 | −0 | 91 | 151 | 191 |
| Profit before tax | 2 668 | 1 175 | 1 084 | −165 | 2 810 | 5 414 | 851 | 3 720 | 4 755 | 3 587 | 5 675 |
| Tax | 772 | 135 | 280 | −133 | 705 | 681 | 225 | 978 | 1 234 | 949 | 1 418 |
| Net profit | 1 896 | 1 040 | 803 | −32 | 2 104 | 4 733 | 626 | 2 742 | 3 521 | 2 638 | 4 257 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 20 192 | 13 154 | 14 911 | 12 067 | 15 355 | 13 561 | 12 307 | 12 644 | 17 602 | 15 567 | 19 391 |
| Equity | 4 681 | 5 009 | 5 812 | 5 393 | 4 497 | 3 230 | 3 856 | 3 598 | 2 619 | 2 210 | 3 467 |
| Long-term debt | 6 349 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 9 162 | 8 145 | 9 098 | 6 674 | 10 858 | 10 330 | 8 451 | 9 045 | 14 983 | 13 357 | 15 924 |
| Total debt | 15 511 | 8 145 | 9 098 | 6 674 | 10 858 | 10 330 | 8 451 | 9 045 | 14 983 | 13 357 | 15 924 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
DM Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2024 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Berit Sivertsen Holding As | Company | 33.3% | 33.3% | 2024 |
Milo-Holding As | Company | 33.3% | 33.3% | 2024 |
Dme Holding As | Company | 33.3% | 33.3% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Marius Bjørndal Vodrup | Chief Executive Officer | 0 companies |
| Dag Martin Eriksen | Chief Executive Officer | 0 companies |
| Astrid Lillian Farstad | Board of Directors | 0 companies |
| Gunn Seland | Board of Directors | 0 companies |
| Berit Sivertsen | Board of Directors | 0 companies |
| Jon Emilian Romsdalen | Board of Directors | 0 companies |
| Stein Kristensen | Chairman | 0 companies |
| Terje Moldestad | Chairman | 0 companies |
| Marius Einarsen | Board of Directors | 0 companies |