| Revenue | NOK 9,6M | -15% |
| EBITDA | NOK -555K | -223% |
| Net profit | NOK -600K | -234% |
| Total assets | NOK 3,7M | -19% |
| Equity | NOK 1,7M | -26% |
| Employees | 8 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 14 156 | 14 492 | 15 580 | 13 150 | 12 823 | 10 894 | 10 983 | 9 888 | 8 406 | 8 268 | 8 656 | 8 607 | 9 164 | 11 535 | 11 161 | 11 257 | 9 593 |
| Staff expenses | −2 033 | −2 174 | −2 206 | −2 047 | −2 361 | −2 140 | −1 675 | −1 654 | −1 155 | −1 226 | −1 601 | −1 586 | −1 603 | −1 709 | −1 898 | −1 969 | −1 746 |
| EBITDA | 529 | 332 | 981 | 1 050 | 656 | 130 | −73 | 25 | 553 | 366 | 210 | −1 077 | 32 | 606 | −552 | −171 | −555 |
| Depreciation & amort. | −176 | −176 | −184 | −237 | −259 | −119 | −105 | −78 | −35 | −16 | −6 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | 353 | 156 | 796 | 813 | 397 | 11 | −178 | −53 | 518 | 349 | 204 | −1 078 | 32 | 606 | −552 | −171 | −555 |
| Net financials | −69 | 91 | 44 | 905 | −93 | −5 | −14 | −8 | −41 | −41 | −48 | −12 | −13 | −7 | −14 | −8 | −46 |
| Profit before tax | 284 | 247 | 840 | 1 718 | 304 | 6 | −192 | −61 | 478 | 308 | 155 | −1 090 | 19 | 599 | −565 | −180 | −600 |
| Tax | 65 | 45 | 205 | 511 | 96 | 12 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | 220 | 202 | 635 | 1 207 | 208 | −6 | −186 | −61 | 387 | 172 | 155 | −1 090 | 19 | 599 | −565 | −180 | −600 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7 152 | 6 985 | 7 202 | 6 914 | 6 617 | 5 070 | 5 236 | 6 027 | 5 937 | 6 356 | 5 216 | 4 748 | 4 314 | 4 450 | 3 997 | 4 634 | 3 740 |
| Equity | 1 424 | 1 626 | 2 261 | 3 468 | 3 677 | 3 027 | 2 841 | 2 780 | 3 168 | 3 339 | 3 495 | 2 405 | 2 424 | 3 024 | 2 458 | 2 278 | 1 678 |
| Long-term debt | 3 194 | 3 185 | 2 817 | 2 098 | 1 835 | 919 | 1 369 | 1 469 | 1 759 | 1 624 | 578 | 672 | 647 | 587 | 522 | 462 | 462 |
| Short-term debt | 2 535 | 2 174 | 2 123 | 1 348 | 1 105 | 1 124 | 1 025 | 1 778 | 1 011 | 1 393 | 1 143 | 1 672 | 1 242 | 839 | 1 017 | 1 893 | 1 600 |
| Total debt | 5 729 | 5 359 | 4 940 | 3 446 | 2 940 | 2 042 | 2 394 | 3 247 | 2 769 | 3 016 | 1 721 | 2 344 | 1 889 | 1 426 | 1 539 | 2 355 | 2 062 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MJ Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 16.0% | 16.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Marit Johansen | Chief Executive Officer | 0 companies |
| Andor Kristiansen | Chairman | 0 companies |
| Freddy Kristiansen | Board of Directors | 0 companies |