| Revenue | NOK 1,8M | -37% |
| EBITDA | NOK -233K | +83% |
| Net profit | NOK -164K | +85% |
| Total assets | NOK 3,1M | -1% |
| Equity | NOK 1,6M | -5% |
| Employees | 6 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 78 | 383 | 427 | 508 | 1 573 | 2 766 | 2 833 | 1 785 |
| Staff expenses | −10 | −81 | −37 | −1 377 | −2 488 | −3 054 | −2 740 | −1 632 |
| EBITDA | −82 | −445 | −209 | −1 826 | −1 843 | −1 509 | −1 392 | −233 |
| Depreciation & amort. | −0 | −0 | −0 | −43 | −41 | −48 | −51 | −46 |
| EBIT | −82 | −445 | −209 | −1 869 | −1 884 | −1 557 | −1 443 | −279 |
| Net financials | 0 | 0 | 2 | 2 | 80 | −64 | −39 | 2 |
| Profit before tax | −82 | −445 | −208 | −1 867 | −1 804 | −1 620 | −1 482 | −278 |
| Tax | −0 | −100 | −99 | −504 | −492 | −406 | −361 | −113 |
| Net profit | −82 | −345 | −109 | −1 363 | −1 312 | −1 214 | −1 121 | −164 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 5 | 185 | 1 668 | 1 533 | 2 675 | 3 712 | 3 085 | 3 051 |
| Equity | −67 | −432 | 1 537 | 1 175 | 1 790 | 2 704 | 1 683 | 1 608 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 72 | 616 | 131 | 358 | 885 | 1 007 | 1 402 | 1 444 |
| Total debt | 72 | 616 | 131 | 358 | 885 | 1 007 | 1 402 | 1 444 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MA Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Arveng Industries As | Company | 19.3% | 19.3% | 2022 |
Ntention As | Company | 17.9% | 17.9% | 2022 |
Moina As | Company | 13.2% | 13.2% | 2022 |
Harmonium Invest As | Company | 6.5% | 6.5% | 2022 |
| Individual | 4.4% | 4.4% | 2022 | |
Chrishøeg As | Company | 3.5% | 3.5% | 2022 |
Malise As | Company | 3.5% | 3.5% | 2022 |
1450 Holding As | Company | 2.1% | 2.1% | 2022 |
| Individual | 1.9% | 1.9% | 2022 | |
| Individual | 1.8% | 1.8% | 2022 | |
| Individual | 1.7% | 1.7% | 2022 | |
| Individual | 1.7% | 1.7% | 2022 | |
| Individual | 1.6% | 1.6% | 2022 | |
| Individual | 1.4% | 1.4% | 2022 | |
Oli Holding As | Company | 1.2% | 1.2% | 2022 |
| Individual | 1.2% | 1.2% | 2022 | |
Arif Murakami As | Company | 1.2% | 1.2% | 2022 |
| Individual | 1.2% | 1.2% | 2022 | |
| Individual | 1.2% | 1.2% | 2022 | |
| Individual | 1.2% | 1.2% | 2022 | |
| Individual | 1.2% | 1.2% | 2022 | |
| Individual | 1.2% | 1.2% | 2022 | |
| Individual | 1.1% | 1.1% | 2022 | |
Fsa Holding As | Company | 1.1% | 1.1% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Magnus Arveng | Chief Executive Officer | 0 companies |
| Harald Fredrik Hodne Ulltveit-Moe | Board of Directors | 0 companies |