| Revenue | NOK 76,2M | +11% |
| EBITDA | NOK -410K | +94% |
| Net profit | NOK -1,4M | +76% |
| Total assets | NOK 37,7M | +42% |
| Equity | NOK 4,6M | -24% |
| Employees | 38 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 48 400 | 48 699 | 71 555 | 68 814 | 76 181 |
| Staff expenses | −16 530 | −17 201 | −25 122 | −25 974 | −26 261 |
| EBITDA | 3 259 | 3 080 | 4 843 | −7 390 | −410 |
| Depreciation & amort. | −438 | −401 | −1 620 | −1 970 | −2 399 |
| EBIT | 2 821 | 2 679 | 3 223 | −9 360 | −2 809 |
| Net financials | 2 986 | 2 451 | 1 | 1 457 | 578 |
| Profit before tax | 5 807 | 5 130 | 3 224 | −7 903 | −2 231 |
| Tax | 630 | 582 | 711 | −2 051 | −807 |
| Net profit | 5 177 | 4 548 | 2 512 | −5 852 | −1 424 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 15 968 | 19 246 | 33 101 | 26 465 | 37 684 |
| Equity | 5 933 | 6 981 | 17 838 | 5 994 | 4 569 |
| Long-term debt | 0 | 0 | 239 | 0 | 21 497 |
| Short-term debt | 10 035 | 12 266 | 15 024 | 20 472 | 11 618 |
| Total debt | 10 035 | 12 266 | 15 263 | 20 472 | 33 115 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
MN Chief Executive Officer | Chief Executive Officer | 2022 – 2023 |
TV Chief Executive Officer | Chief Executive Officer | 2020 – 2022 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Chairman | 2023 | |
| Board of Directors | 2023 | |
| Board of Directors | 2023 | |
| Former (3) | ||
| Board of Directors | 2021 – 2023 | |
| Chairman | 2021 – 2023 | |
| Board of Directors | 2021 – 2023 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Nyhus | Chief Executive Officer | 0 companies |
| Trond Vidar Sagen | Chief Executive Officer | 0 companies |
| Fredrik Karlsen | Chairman | 0 companies |
| Fredrik Amundsen Wahl | Board of Directors | 0 companies |
| Øyvind Holthe | Board of Directors | 0 companies |
| Arne Kjetil Møkster | Board of Directors | 0 companies |
| Erik Haukedal Diesen | Chairman | 0 companies |
| Helge Ellingsen | Board of Directors | 0 companies |