| Revenue | NOK 34M | +33% |
| EBITDA | NOK 11,8M | +18% |
| Net profit | NOK 3,3M | -85% |
| Total assets | NOK 191,1M | -12% |
| Equity | NOK 51,9M | -1% |
| Employees | 5 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3 518 | 23 596 | 22 180 | 29 842 | 5 284 | 5 254 | 20 343 | 30 353 | 19 763 | 9 693 | 10 170 | 14 338 | 11 772 | 23 817 | 14 774 | 25 550 | 34 023 |
| Staff expenses | −658 | −651 | −682 | −692 | −536 | −1 179 | −821 | −1 244 | −830 | −1 052 | −1 137 | −1 394 | −1 391 | −2 182 | −2 450 | −1 688 | −1 305 |
| EBITDA | 1 623 | 4 846 | 3 261 | 5 398 | 2 466 | 861 | 4 444 | 13 241 | 6 149 | 4 354 | 5 478 | 8 688 | 5 608 | 17 027 | 5 832 | 10 016 | 11 793 |
| Depreciation & amort. | −1 026 | −1 160 | −1 344 | −1 376 | −1 376 | −1 380 | −1 701 | −1 150 | −1 136 | −1 116 | −1 112 | −1 641 | −1 471 | −1 435 | −1 527 | −1 324 | −1 321 |
| EBIT | 597 | 3 686 | 1 917 | 4 022 | 1 090 | −519 | 2 743 | 12 092 | 5 014 | 3 238 | 4 366 | 7 047 | 4 138 | 15 592 | 4 305 | 8 692 | 10 472 |
| Net financials | 1 095 | −1 673 | −1 814 | −1 518 | −2 491 | 2 650 | −1 679 | 7 150 | 15 260 | 430 | −2 562 | −3 100 | 3 165 | −677 | −3 219 | 13 966 | −6 297 |
| Profit before tax | 1 692 | 2 013 | 103 | 2 504 | −1 401 | 2 131 | 1 064 | 19 242 | 20 273 | 3 668 | 1 804 | 3 947 | 7 303 | 14 915 | 1 085 | 22 659 | 4 175 |
| Tax | −105 | 180 | 31 | 707 | 85 | −485 | 7 | 5 174 | 4 249 | 465 | 312 | 877 | 402 | 3 045 | 247 | 588 | 923 |
| Net profit | 1 797 | 1 833 | 71 | 1 797 | −1 485 | 2 616 | 1 057 | 14 069 | 16 024 | 3 203 | 1 492 | 3 071 | 6 901 | 11 870 | 838 | 22 071 | 3 253 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 53 406 | 48 145 | 59 055 | 45 531 | 52 653 | 79 150 | 89 458 | 95 310 | 111 580 | 106 792 | 148 512 | 170 905 | 184 168 | 195 553 | 214 027 | 217 048 | 191 095 |
| Equity | 16 927 | 18 760 | 18 832 | 19 628 | 18 143 | 19 259 | 8 880 | 18 649 | 32 173 | 33 907 | 33 205 | 36 276 | 35 677 | 43 748 | 34 586 | 52 657 | 51 909 |
| Long-term debt | 35 630 | 28 773 | 39 676 | 23 038 | 32 428 | 54 046 | 71 653 | 65 116 | 58 340 | 67 613 | 110 651 | 128 386 | 134 370 | 119 136 | 174 264 | 155 013 | 126 515 |
| Short-term debt | 848 | 612 | 548 | 2 865 | 2 083 | 5 845 | 8 925 | 11 545 | 21 067 | 5 271 | 4 655 | 6 243 | 14 121 | 32 669 | 5 177 | 9 379 | 12 671 |
| Total debt | 36 478 | 29 385 | 40 223 | 25 903 | 34 511 | 59 891 | 80 578 | 76 661 | 79 407 | 72 884 | 115 306 | 134 628 | 148 491 | 151 806 | 179 441 | 164 391 | 139 186 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MK Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
OW Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — | |
| Chairman | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 20.0% | 20.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Myroslawa Kwasnycia | Chief Executive Officer | 0 companies |
| Oksana Warhatiuk | Chief Executive Officer | 0 companies |
| Pål Lafton | Board of Directors | 0 companies |
| Sindre Lafton | Chairman | 0 companies |