| Revenue | NOK 31,4M | -2% |
| EBITDA | NOK 71K | -77% |
| Net profit | NOK -159K | -2389% |
| Total assets | NOK 10,9M | -13% |
| Equity | NOK 5,7M | -3% |
| Employees | 17 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 21 911 | 25 326 | 20 631 | 30 857 | 22 696 | 31 364 | 32 135 | 31 394 |
| Staff expenses | −11 528 | −12 801 | −10 285 | −13 464 | −12 028 | −14 640 | −14 605 | −15 875 |
| EBITDA | 1 057 | 1 386 | 1 024 | 2 767 | 379 | 2 291 | 316 | 71 |
| Depreciation & amort. | −79 | −98 | −79 | −108 | −133 | −209 | −309 | −362 |
| EBIT | 979 | 1 288 | 945 | 2 659 | 246 | 2 082 | 7 | −291 |
| Net financials | −0 | 10 | −1 | −11 | 10 | 38 | 3 | 87 |
| Profit before tax | 978 | 1 298 | 944 | 2 648 | 256 | 2 120 | 10 | −204 |
| Tax | 164 | 281 | 203 | 585 | 59 | 467 | 3 | −45 |
| Net profit | 814 | 1 017 | 741 | 2 063 | 197 | 1 653 | 7 | −159 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 9 218 | 10 198 | 7 784 | 10 914 | 7 857 | 11 722 | 12 423 | 10 860 |
| Equity | 3 172 | 3 234 | 3 235 | 3 325 | 3 325 | 3 325 | 5 832 | 5 673 |
| Long-term debt | 49 | 61 | 55 | 84 | 64 | 108 | 111 | 66 |
| Short-term debt | 5 997 | 6 903 | 4 494 | 7 505 | 4 467 | 8 288 | 6 479 | 5 120 |
| Total debt | 6 046 | 6 964 | 4 549 | 7 588 | 4 531 | 8 396 | 6 591 | 5 187 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TR Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
BN Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Miras Group As | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Terje Røli | Chief Executive Officer | 0 companies |
| Bjørn Nilssen | Chief Executive Officer | 0 companies |
| Stig Olaf Lønnum | Board of Directors | 0 companies |
| Tone Eklo Skårvik | Board of Directors | 0 companies |
| Emilie Linea Gåskjønli | Board of Directors | 0 companies |
| Hallvar Einevoll | Chairman | 0 companies |