| Revenue | NOK 22,9M | -2% |
| EBITDA | NOK 1,9M | -54% |
| Net profit | NOK 1,5M | -54% |
| Total assets | NOK 13,1M | +14% |
| Equity | NOK 8,6M | +36% |
| Employees | 15 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | 5 237 | 9 172 | 7 836 | 12 030 | 13 557 | 23 306 | 22 918 |
| Staff expenses | −3 165 | −5 098 | −4 427 | −8 536 | −8 664 | −11 456 | −13 478 |
| EBITDA | 851 | 2 043 | 1 407 | 1 244 | 818 | 4 146 | 1 921 |
| Depreciation & amort. | −0 | −0 | −0 | −17 | −29 | −45 | −100 |
| EBIT | 851 | 2 043 | 1 407 | 1 227 | 789 | 4 101 | 1 821 |
| Net financials | −3 | −5 | −2 | −477 | 5 | 11 | 68 |
| Profit before tax | 848 | 2 038 | 1 404 | 750 | 794 | 4 113 | 1 889 |
| Tax | 195 | 408 | 273 | 298 | 87 | 861 | 402 |
| Net profit | 653 | 1 630 | 1 132 | 452 | 707 | 3 252 | 1 487 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 3 077 | 4 174 | 5 125 | 6 276 | 6 512 | 11 487 | 13 145 |
| Equity | 833 | 463 | 1 595 | 2 047 | 3 054 | 6 306 | 8 593 |
| Long-term debt | 0 | 0 | 0 | 0 | 2 | 0 | 0 |
| Short-term debt | 2 243 | 3 710 | 3 530 | 4 230 | 3 457 | 5 181 | 4 552 |
| Total debt | 2 243 | 3 710 | 3 530 | 4 230 | 3 458 | 5 181 | 4 552 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Nyac Holding As | Company | 17.8% | 17.8% | 2024 |
Auriga As | Company | 17.8% | 17.8% | 2024 |
Mafe As | Company | 17.8% | 17.8% | 2024 |
Manatee As | Company | 17.8% | 17.8% | 2024 |
Storheim Invest As | Company | 10.3% | 10.3% | 2024 |
Tate Holding As | Company | 9.5% | 9.5% | 2024 |
Konsularnt As | Company | 4.8% | 4.8% | 2024 |
Morten Loell Vinter | Company | 2.7% | 2.7% | 2024 |
| Individual | 1.6% | 1.6% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Storheim | Chief Executive Officer | 0 companies |
| Berit Lid Scharff | Board of Directors | 0 companies |
| Bernt Sørby | Board of Directors | 0 companies |
| Sverre Bisgaard | Chairman | 0 companies |
| Henning Borgen | Board of Directors | 0 companies |
| Audun Gravdal Johansen | Board of Directors | 0 companies |
| Mads Fredrik Heiervang | Board of Directors | 0 companies |