| Revenue | NOK 24,8M | +13% |
| EBITDA | NOK 362K | -86% |
| Net profit | NOK 235K | -88% |
| Total assets | NOK 10,3M | +18% |
| Equity | NOK 3,6M | +7% |
| Employees | 19 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 12 622 | 15 116 | 16 622 | 21 995 | 24 825 |
| Staff expenses | −8 722 | −9 586 | −9 191 | −11 960 | −15 649 |
| EBITDA | −1 933 | 902 | 1 945 | 2 610 | 362 |
| Depreciation & amort. | −152 | −145 | −105 | −119 | −217 |
| EBIT | −2 085 | 757 | 1 840 | 2 491 | 145 |
| Net financials | −186 | −173 | −82 | 12 | 157 |
| Profit before tax | −2 271 | 584 | 1 758 | 2 502 | 302 |
| Tax | −0 | −1 254 | 391 | 551 | 67 |
| Net profit | −2 271 | 1 838 | 1 367 | 1 952 | 235 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 6 547 | 5 580 | 7 235 | 8 725 | 10 303 |
| Equity | −5 412 | −3 574 | 1 393 | 3 406 | 3 641 |
| Long-term debt | 9 445 | 6 488 | 2 191 | 509 | 1 145 |
| Short-term debt | 2 514 | 2 666 | 3 651 | 4 810 | 5 516 |
| Total debt | 11 959 | 9 154 | 5 842 | 5 319 | 6 661 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MS Observer | Observer | 2025 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
| Board of Directors | 2019 | |
| Board of Directors | 2025 | |
| Chairman | 2025 | |
| Chairman | 2019 | |
| Former (1) | ||
| Board of Directors | 2019 – 2024 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Cornator As | Company | 84% | 84% | 2023 |
Trimit Dk A/S | Company | 80.03% | 80.03% | 2024 |
| Individual | 80% | 80% | 2022 | |
| Individual | 19.97% | 19.97% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Majbritt Skovgaard Møller | Observer | 0 companies |
| Søren Ole Busk Sørensen | Board of Directors | 0 companies |
| Richard Munkerod Kronika Postborg | Board of Directors | 0 companies |
| Carsten Hedemann | Board of Directors | 0 companies |
| Joachim Selchau Majlund | Chairman | 0 companies |
| John Enggaard Kristensen | Chairman | 0 companies |