| Revenue | NOK 2M | +0% |
| EBITDA | NOK 1,8M | -3% |
| Net profit | NOK 1,8M | +24% |
| Total assets | NOK 14,2M | +14% |
| Equity | NOK 12,2M | +18% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 550 | 550 | 550 | 550 | 850 | 850 | 850 | 1 525 | 2 025 | 2 000 | 2 000 | 2 000 | 2 000 | 2 000 | 2 000 | 2 000 | 2 000 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −5 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | 486 | 423 | 466 | 399 | 716 | 731 | 764 | 599 | 1 399 | 1 509 | 1 848 | 1 892 | 1 924 | 1 910 | 1 428 | 1 853 | 1 788 |
| Depreciation & amort. | −402 | −390 | −391 | −382 | −382 | −382 | −399 | −486 | −497 | −495 | −453 | −436 | −392 | −392 | −361 | −259 | −245 |
| EBIT | 84 | 33 | 75 | 17 | 335 | 349 | 365 | 113 | 902 | 1 014 | 1 395 | 1 456 | 1 532 | 1 518 | 1 067 | 1 594 | 1 543 |
| Net financials | −155 | −104 | −88 | −61 | −52 | −48 | −190 | −113 | −92 | −78 | −41 | −54 | 21 | 30 | 58 | 302 | 801 |
| Profit before tax | −71 | −70 | −13 | −44 | 283 | 302 | 175 | 0 | 810 | 936 | 1 354 | 1 402 | 1 553 | 1 548 | 1 125 | 1 896 | 2 344 |
| Tax | 34 | 16 | 34 | 32 | 128 | 138 | 61 | 38 | 239 | 261 | 342 | 338 | 365 | 365 | 272 | 423 | 521 |
| Net profit | −104 | −86 | −47 | −76 | 155 | 164 | 114 | −38 | 571 | 674 | 1 012 | 1 064 | 1 188 | 1 183 | 854 | 1 473 | 1 823 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4 651 | 4 364 | 4 105 | 3 910 | 3 915 | 4 502 | 5 962 | 6 374 | 6 436 | 6 841 | 7 674 | 8 506 | 9 480 | 10 479 | 11 120 | 12 487 | 14 211 |
| Equity | 1 190 | 1 104 | 1 056 | 980 | 1 135 | 1 299 | 1 413 | 1 375 | 1 946 | 2 620 | 4 632 | 5 696 | 6 884 | 8 067 | 8 921 | 10 394 | 12 217 |
| Long-term debt | 3 292 | 3 100 | 2 923 | 2 729 | 2 529 | 2 334 | 1 309 | 4 247 | 3 986 | 3 824 | 2 562 | 2 300 | 2 100 | 1 900 | 1 700 | 1 500 | 1 300 |
| Short-term debt | 169 | 161 | 125 | 200 | 251 | 869 | 3 240 | 752 | 504 | 396 | 480 | 510 | 496 | 512 | 499 | 593 | 694 |
| Total debt | 3 461 | 3 261 | 3 049 | 2 929 | 2 780 | 3 203 | 4 550 | 5 000 | 4 490 | 4 220 | 3 041 | 2 810 | 2 596 | 2 412 | 2 199 | 2 093 | 1 994 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MF Chief Executive Officer | Chief Executive Officer | 1990 | — | — |
No data on file.
| Person | Role here | Other companies |
|---|---|---|
| Morten Foss | Chief Executive Officer | 0 companies |