| Revenue | NOK 6,4M | +21% |
| EBITDA | NOK 229K | -50% |
| Net profit | NOK 229K | -49% |
| Total assets | NOK 6,7M | +8% |
| Equity | NOK 928K | +33% |
| Employees | 7 | — |
| Item | 2008 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 22 096 | 150 | 55 228 | 166 | 0 | 154 | 168 | 0 | 50 | 3 211 | 3 242 | 2 330 | 1 489 | 4 914 | 5 329 | 6 448 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −183 | −1 820 | −1 853 | −1 863 | −2 140 | −2 455 | −3 191 | −4 226 |
| EBITDA | 5 503 | 1 107 | 6 635 | −105 | −331 | −229 | 103 | −342 | −273 | 830 | 800 | −1 162 | −1 827 | 1 277 | 455 | 229 |
| Depreciation & amort. | −1 029 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −4 | −5 | −5 | −5 | −5 | −1 |
| EBIT | 4 474 | 1 107 | 6 635 | −105 | −331 | −229 | 103 | −342 | −273 | 830 | 796 | −1 167 | −1 832 | 1 273 | 450 | 228 |
| Net financials | −917 | −1 508 | 151 | 26 | 19 | −3 | 7 | −4 | 1 | 0 | 0 | −1 | −1 | −227 | −1 | 2 |
| Profit before tax | 3 556 | −400 | 6 787 | −78 | −312 | −233 | 110 | −345 | −273 | 830 | 796 | −1 168 | −1 832 | 1 045 | 449 | 229 |
| Tax | 992 | −113 | 1 900 | 6 | −0 | −0 | −0 | −0 | −0 | −0 | 98 | −98 | −0 | −0 | −0 | −0 |
| Net profit | 2 564 | −287 | 4 886 | −85 | −312 | −233 | 110 | −345 | −273 | 830 | 698 | −1 069 | −1 832 | 1 045 | 449 | 229 |
| Item | 2008 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 19 759 | 42 042 | 10 156 | 4 507 | 2 522 | 1 616 | 1 100 | 498 | 427 | 3 041 | 3 736 | 5 378 | 2 217 | 3 248 | 6 167 | 6 665 |
| Equity | 2 075 | 1 317 | 1 016 | 931 | 619 | 386 | 496 | 151 | −122 | 708 | 1 406 | 337 | −1 496 | 379 | 699 | 928 |
| Long-term debt | 13 801 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 104 | 104 | 104 | 0 | 0 | 0 |
| Short-term debt | 3 883 | 6 471 | 9 140 | 3 576 | 1 903 | 1 229 | 604 | 347 | 549 | 2 333 | 2 226 | 4 938 | 3 608 | 2 869 | 5 468 | 5 737 |
| Total debt | 17 684 | 40 724 | 9 140 | 3 576 | 1 903 | 1 229 | 604 | 347 | 549 | 2 333 | 2 330 | 5 042 | 3 712 | 2 869 | 5 468 | 5 737 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TF Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
MS Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2025 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
M3 Boliger Invest As | Company | 100.0% | 100.0% | 2024 |
M3 Holding As | Company | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Tarjei Fredrik Ski | Chief Executive Officer | 0 companies |
| Martin Siem | Chief Executive Officer | 0 companies |
| Marius Bjelland | Chairman | 0 companies |
| Marius Erik Falster | Board of Directors | 0 companies |