| Revenue | NOK 609K | -58% |
| EBITDA | NOK -205K | +6% |
| Net profit | NOK -405K | +53% |
| Total assets | NOK 5,5M | +33% |
| Equity | NOK -1,2M | +43% |
| Employees | 5 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 1 486 | 2 842 | 1 695 | 1 435 | 609 |
| Staff expenses | −474 | −1 652 | −1 182 | −496 | −178 |
| EBITDA | 76 | −778 | −376 | −217 | −205 |
| Depreciation & amort. | −160 | −202 | −271 | −282 | −247 |
| EBIT | −84 | −980 | −646 | −499 | −451 |
| Net financials | −153 | −176 | −211 | −363 | −317 |
| Profit before tax | −237 | −1 157 | −858 | −862 | −768 |
| Tax | −18 | −82 | −0 | −0 | −363 |
| Net profit | −219 | −1 075 | −858 | −862 | −405 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 4 064 | 5 433 | 4 582 | 4 152 | 5 526 |
| Equity | 466 | −318 | −1 176 | −2 038 | −1 157 |
| Long-term debt | 3 153 | 3 087 | 3 008 | 4 573 | 5 354 |
| Short-term debt | 445 | 2 664 | 2 750 | 1 617 | 1 329 |
| Total debt | 3 598 | 5 751 | 5 758 | 6 190 | 6 683 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MF Chief Executive Officer | Chief Executive Officer | 2020 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Chairman | 2020 | |
| Board of Directors | 2020 | |
| Board of Directors | 2020 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Marion Frantzen | Chief Executive Officer | 0 companies |
| Stein Rune Fjærvoll | Chairman | 0 companies |
| Tommy Oskar Olsen | Board of Directors | 0 companies |
| Ole Kristian Fjelltun-Larsen | Board of Directors | 0 companies |