| Revenue | NOK 5,1M | +19% |
| EBITDA | NOK 462K | +40% |
| Net profit | NOK -37K | +75% |
| Total assets | NOK 3,5M | -1% |
| Equity | NOK 577K | -6% |
| Employees | 9 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 2 347 | 4 260 | 4 552 | 4 285 | 5 112 |
| Staff expenses | −930 | −1 870 | −1 834 | −1 705 | −1 806 |
| EBITDA | −471 | −548 | 53 | 329 | 462 |
| Depreciation & amort. | −45 | −340 | −439 | −439 | −439 |
| EBIT | −516 | −888 | −386 | −110 | 23 |
| Net financials | −13 | −88 | −78 | −50 | −71 |
| Profit before tax | −529 | −976 | −464 | −160 | −48 |
| Tax | −116 | 94 | 97 | −12 | −11 |
| Net profit | −413 | −1 070 | −562 | −148 | −37 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 2 582 | 4 856 | 4 532 | 3 561 | 3 513 |
| Equity | −313 | 17 | 762 | 614 | 577 |
| Long-term debt | 1 800 | 4 255 | 3 180 | 2 446 | 2 311 |
| Short-term debt | 1 094 | 584 | 589 | 501 | 625 |
| Total debt | 2 894 | 4 839 | 3 769 | 2 947 | 2 936 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MT Chief Executive Officer | Chief Executive Officer | 2022 |
| Former (1) | ||
MF Chief Executive Officer | Chief Executive Officer | 2021 – 2022 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
| Board of Directors | 2022 | |
| Former (1) | ||
| Board of Directors | 2021 – 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Marianne Flisnes Gravnås | Chief Executive Officer | 0 companies |
| Monica Thomsen Lie | Chief Executive Officer | 0 companies |
| Stian Gravnås | Board of Directors | 0 companies |
| Iben Raymond Lie | Board of Directors | 0 companies |