| Revenue | NOK 0 | — |
| EBITDA | NOK -202K | +25% |
| Net profit | NOK 130K | -90% |
| Total assets | NOK 104,4M | -1% |
| Equity | NOK 104,4M | +0% |
| Employees | 0 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 421 | 1 421 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | −2 002 | 1 264 | −342 | −146 | −163 | −189 | −202 | −270 | −202 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | −2 002 | 1 264 | −342 | −146 | −163 | −189 | −202 | −270 | −202 |
| Net financials | −23 | −25 | −32 | −57 | −41 | −79 | −39 | 1 600 | 332 |
| Profit before tax | −2 025 | 1 239 | −374 | −203 | −204 | −268 | −240 | 1 329 | 130 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | −2 025 | 1 239 | −374 | −203 | −204 | −268 | −240 | 1 329 | 130 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 78 241 | 91 190 | 119 378 | 122 191 | 126 160 | 130 368 | 132 662 | 105 645 | 104 418 |
| Equity | 77 564 | 90 256 | 118 018 | 120 612 | 124 528 | 128 276 | 130 385 | 104 257 | 104 387 |
| Long-term debt | 607 | 878 | 1 307 | 1 564 | 1 605 | 2 062 | 2 267 | 0 | 0 |
| Short-term debt | 70 | 55 | 53 | 15 | 27 | 29 | 9 | 1 387 | 31 |
| Total debt | 677 | 933 | 1 360 | 1 579 | 1 632 | 2 091 | 2 276 | 1 387 | 31 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MN Contact Person | Contact Person | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Laerdal Invest As | Company | 17.1% | 17.1% | 2024 |
Cgs Holding As | Company | 17.1% | 17.1% | 2024 |
Jgr Holding As | Company | 17.1% | 17.1% | 2024 |
Helene Sundt As | Company | 17.1% | 17.1% | 2024 |
Fossekallen Invest As | Company | 17.1% | 17.1% | 2024 |
Mallin Venture As | Company | 10.3% | 10.3% | 2024 |
Brage Invest As | Company | 4.1% | 4.1% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Marianne Normann | Contact Person | 0 companies |
| Anders Gudmund Frøseth | Board of Directors | 0 companies |
| Rune Clausen | Chairman | 0 companies |
| Marius Juul Møller | Board of Directors | 0 companies |
| Arne Medlien | Board of Directors | 0 companies |