| Revenue | NOK 4,1M | +5% |
| EBITDA | NOK 366K | +185% |
| Net profit | NOK -221K | +78% |
| Total assets | NOK 2M | -18% |
| Equity | NOK -1,8M | -14% |
| Employees | 5 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 1 763 | 3 203 | 4 350 | 3 898 | 4 108 |
| Staff expenses | −0 | −47 | −120 | −421 | −238 |
| EBITDA | 70 | 18 | 462 | −432 | 366 |
| Depreciation & amort. | −438 | −172 | −224 | −378 | −357 |
| EBIT | −367 | −154 | 238 | −810 | 9 |
| Net financials | −105 | −91 | −125 | −181 | −229 |
| Profit before tax | −472 | −245 | 114 | −991 | −221 |
| Tax | −0 | −0 | −0 | −0 | −0 |
| Net profit | −472 | −245 | 114 | −991 | −221 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 1 894 | 2 403 | 2 628 | 2 421 | 1 976 |
| Equity | −442 | −686 | −573 | −1 564 | −1 785 |
| Long-term debt | 2 365 | 2 365 | 2 365 | 3 608 | 3 541 |
| Short-term debt | −29 | 724 | 835 | 378 | 220 |
| Total debt | 2 336 | 3 089 | 3 200 | 3 985 | 3 761 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NM Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
M&K-Holding As | Company | 25.0% | 25.0% | 2024 |
Exsa Holding As | Company | 30.0% | 30.0% | 2024 |
Al Basil Holding As | Company | 20.0% | 20.0% | 2024 |
Adapa Care As | Company | 10.0% | 10.0% | 2024 |
Elysian Holding As | Company | 10.0% | 10.0% | 2024 |
Alemic As | Company | 5.0% | 5.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Njål Myrseth Knausgård | Chief Executive Officer | 0 companies |
| Raymond Hansen | Chairman | 0 companies |
| Badar Zaidi | Board of Directors | 0 companies |