| Revenue | NOK 810K | +13% |
| EBITDA | NOK 392K | -18% |
| Net profit | NOK -67K | -140% |
| Total assets | NOK 9,7M | +38% |
| Equity | NOK 48K | -96% |
| Employees | 0 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 686 | 1 380 | 858 | 193 | 35 | 340 | 717 | 810 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −10 | −0 |
| EBITDA | 0 | −224 | 965 | 658 | −33 | −124 | 76 | 478 | 392 |
| Depreciation & amort. | −0 | −108 | −192 | −286 | −290 | −221 | −220 | −146 | −127 |
| EBIT | 0 | −332 | 773 | 372 | −323 | −345 | −144 | 332 | 265 |
| Net financials | 0 | −161 | −198 | −130 | −130 | −112 | −125 | −299 | −344 |
| Profit before tax | 0 | −493 | 575 | 242 | −453 | −457 | −268 | 33 | −79 |
| Tax | −0 | −0 | −0 | −0 | −70 | −0 | −0 | −132 | −12 |
| Net profit | 0 | −493 | 575 | 242 | −383 | −457 | −268 | 165 | −67 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 300 | 6 332 | 5 012 | 4 790 | 4 269 | 3 906 | 3 809 | 7 004 | 9 664 |
| Equity | 1 285 | 792 | 1 375 | 1 617 | 1 164 | 707 | 439 | 1 115 | 48 |
| Long-term debt | 0 | 5 159 | 3 397 | 3 140 | 2 961 | 2 744 | 2 474 | 4 274 | 3 961 |
| Short-term debt | 15 | 382 | 240 | 33 | 143 | 454 | 896 | 1 615 | 5 654 |
| Total debt | 15 | 5 540 | 3 637 | 3 173 | 3 104 | 3 199 | 3 370 | 5 889 | 9 616 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MG Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Nstar As | Company | 100.0% | 100.0% | 2022 |
Runway As | Company | 50.7% | 50.7% | 2024 |
Gyd Invest As | Company | 49.3% | 49.3% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Morgan Grindheim | Chief Executive Officer | 0 companies |
| Yngve Dyrøy | Chairman | 0 companies |
| Carl Ingvar Joachim Lilleøen | Board of Directors | 0 companies |
| Jørn-Ivar Hellesnes | Board of Directors | 0 companies |