| Revenue | NOK 48,9M | -20% |
| EBITDA | NOK -2,1M | -340% |
| Net profit | NOK -1,9M | -1061% |
| Total assets | NOK 15,3M | -3% |
| Equity | NOK 5,4M | -25% |
| Employees | 10 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 24 416 | 31 626 | 32 084 | 26 288 | 22 939 | 25 010 | 26 990 | 25 830 | 21 018 | 23 506 | 26 672 | 28 137 | 29 781 | 36 083 | 60 870 | 48 944 |
| Staff expenses | −0 | −0 | −5 489 | −6 233 | −7 087 | −6 903 | −4 831 | −5 180 | −6 071 | −5 224 | −4 660 | −4 478 | −5 138 | −4 874 | −4 844 | −6 569 | −9 458 | −11 335 |
| EBITDA | 0 | 0 | 174 | 846 | 19 | −1 391 | 328 | 417 | −105 | 262 | −247 | 500 | 226 | 259 | 677 | 626 | 867 | −2 084 |
| Depreciation & amort. | −0 | −0 | −91 | −52 | −9 | −10 | −39 | −33 | −39 | −35 | −22 | −9 | −35 | −38 | −37 | −70 | −188 | −182 |
| EBIT | 0 | 0 | 83 | 793 | 11 | −1 402 | 290 | 385 | −144 | 226 | −269 | 491 | 191 | 221 | 640 | 557 | 679 | −2 266 |
| Net financials | 0 | 0 | −43 | 4 | −120 | −140 | −5 | −138 | −48 | −139 | −80 | −50 | −54 | −70 | −118 | 61 | −446 | 416 |
| Profit before tax | 0 | 0 | 40 | 798 | −109 | −1 542 | 285 | 247 | −192 | 87 | −348 | 441 | 137 | 151 | 522 | 618 | 233 | −1 850 |
| Tax | −0 | −0 | 23 | 234 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | 40 | −0 |
| Net profit | 0 | 0 | 17 | 564 | −109 | −1 542 | 285 | 247 | −192 | 87 | −348 | 441 | 137 | 151 | 522 | 618 | 193 | −1 850 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | — | 5 952 | 8 567 | 6 747 | 6 404 | 5 486 | 5 585 | 4 972 | 5 359 | 3 956 | 4 926 | 6 154 | 5 136 | 11 260 | 21 793 | 15 811 | 15 297 |
| Equity | — | — | 3 633 | 2 931 | 2 822 | 1 280 | 1 565 | 1 811 | 1 619 | 1 706 | 1 358 | 1 798 | 1 935 | 2 086 | 6 473 | 7 091 | 7 284 | 5 434 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 492 | 557 | 640 | 5 124 | 3 921 | 3 774 | 3 353 | 3 653 | 2 599 | 3 128 | 4 219 | 3 050 | 4 787 | 14 702 | 8 527 | 9 863 |
| Total debt | 0 | 0 | 2 318 | 5 637 | 3 925 | 5 124 | 3 921 | 3 774 | 3 353 | 3 653 | 2 599 | 3 128 | 4 219 | 3 050 | 4 787 | 14 702 | 8 527 | 9 863 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CM Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2025 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Hca Melbye As | Company | 63.8% | 63.8% | 2024 |
Steb Invest As | Company | 22.0% | 22.0% | 2024 |
Bhf Invest As | Company | 16.5% | 16.5% | 2023 |
| Individual | 14.2% | 14.2% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Christin Maire Lian | Chief Executive Officer | 0 companies |
| George Harold Fulford | Chairman | 0 companies |
| Stein Erik Bjørnerud | Board of Directors | 0 companies |
| Thomas Bjørnerud | Board of Directors | 0 companies |
| Jan Erik Hennum | Board of Directors | 0 companies |
| Vibecke Hverven | Chairman | 0 companies |
| Bjarne Henning Melbye | Chairman | 0 companies |
| Morten Bakken | Board of Directors | 0 companies |
| Ida Melbye-Larsen | Board of Directors | 0 companies |
| Bodil Hallerud Frødin | Board of Directors | 0 companies |
| Hans Christian Axel Melbye | Board of Directors | 0 companies |