| Revenue | NOK 1,2M | +75% |
| EBITDA | NOK 932K | +708% |
| Net profit | NOK 609K | +218% |
| Total assets | NOK 32K | -85% |
| Equity | NOK -2,9M | +17% |
| Employees | 0 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 68 | 438 | 2 985 | 685 | 1 196 |
| Staff expenses | −0 | −272 | −195 | −74 | −0 |
| EBITDA | −129 | −105 | −30 | −153 | 932 |
| Depreciation & amort. | −304 | −260 | −209 | −147 | −74 |
| EBIT | −432 | −365 | −239 | −300 | 859 |
| Net financials | −119 | −131 | −182 | −216 | −250 |
| Profit before tax | −551 | −497 | −421 | −516 | 609 |
| Tax | −0 | −0 | −0 | −0 | −0 |
| Net profit | −551 | −497 | −421 | −516 | 609 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 495 | 335 | 925 | 218 | 32 |
| Equity | −2 095 | −2 592 | −3 013 | −3 529 | −2 920 |
| Long-term debt | 2 560 | 2 695 | 3 023 | 3 030 | 2 087 |
| Short-term debt | 30 | 233 | 915 | 717 | 865 |
| Total debt | 2 590 | 2 927 | 3 938 | 3 747 | 2 952 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
FM Chief Executive Officer | Chief Executive Officer | 2016 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2019 | |
| Chairman | 2019 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 35% | 35% | 2024 | |
| Company | 25% | 25% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Michael Ballack | Chief Executive Officer | 0 companies |
| Helge Myrseth | Board of Directors | 0 companies |
| Kjell Nilsen | Chairman | 0 companies |