| Revenue | NOK 118,3M | +6% |
| EBITDA | NOK 65K | -98% |
| Net profit | NOK -6,4M | -416% |
| Total assets | NOK 115,8M | +7% |
| Equity | NOK 42M | -13% |
| Employees | 16 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 164 103 | 148 466 | 108 127 | 111 929 | 118 336 |
| Staff expenses | −15 823 | −16 438 | −15 309 | −16 158 | −15 882 |
| EBITDA | 7 022 | 11 923 | 831 | 4 018 | 65 |
| Depreciation & amort. | −1 773 | −1 842 | −1 447 | −579 | −441 |
| EBIT | 5 249 | 10 081 | −616 | 3 439 | −376 |
| Net financials | 901 | −1 409 | 836 | −1 408 | −6 047 |
| Profit before tax | 6 150 | 8 671 | 221 | 2 031 | −6 423 |
| Tax | −0 | −0 | −0 | −0 | −0 |
| Net profit | 6 150 | 8 671 | 221 | 2 031 | −6 423 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 89 787 | 75 243 | 120 461 | 108 556 | 115 844 |
| Equity | 41 549 | 46 220 | 46 441 | 48 472 | 42 049 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 48 238 | 29 023 | 74 020 | 60 084 | 73 795 |
| Total debt | 48 238 | 29 023 | 74 020 | 60 084 | 73 795 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
TJ Chief Executive Officer | Chief Executive Officer | 2025 |
ES Deputy Member | Deputy Member | 2025 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2025 | |
| Board of Directors | 2021 | |
| Former (4) | ||
| Board of Directors | 2021 – 2025 | |
| Board of Directors | 2020 – 2021 | |
| Board of Directors | 2021 – 2025 | |
| Board of Directors | 2021 – 2025 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Merida Industry Co. Ltd | Company | 80% | 80% | 2024 |
| Company | 20% | 20% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Tony Jensen | Chief Executive Officer | 0 companies |
| Einar Steen-Olsen | Deputy Member | 0 companies |
| Stian Steen-Olsen | Chairman | 0 companies |
| Shang-Yuan Tseng | Board of Directors | 0 companies |
| Michael Song-Chu Tseng | Board of Directors | 0 companies |
| Marianne Aanesen | Board of Directors | 0 companies |
| Wen Shiang Jeng | Board of Directors | 0 companies |
| Trond Kongrød | Board of Directors | 0 companies |