| Revenue | NOK 3,2M | -60% |
| EBITDA | NOK 767K | -87% |
| Net profit | NOK 282K | -93% |
| Total assets | NOK 62,2M | +114% |
| Equity | NOK 15M | +2% |
| Employees | 2 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 592 | 1 706 | 5 081 | 1 680 | 1 765 | 1 788 | 1 790 | 1 826 | 2 091 | 2 129 | 2 178 | 2 322 | 2 508 | 2 531 | 2 695 | 7 938 | 3 193 |
| Staff expenses | −275 | −51 | −256 | −346 | −327 | −314 | −356 | −354 | −453 | −493 | −495 | −571 | −615 | −623 | −642 | −806 | −1 044 |
| EBITDA | 968 | 679 | 4 274 | 733 | 1 076 | 1 066 | 909 | 519 | 938 | 745 | 830 | 279 | 898 | 769 | 975 | 5 848 | 767 |
| Depreciation & amort. | −395 | −406 | −406 | −331 | −303 | −165 | −165 | −165 | −165 | −165 | −165 | −170 | −170 | −170 | −170 | −172 | −170 |
| EBIT | 573 | 273 | 3 868 | 401 | 773 | 901 | 744 | 354 | 773 | 580 | 666 | 109 | 728 | 598 | 805 | 5 676 | 597 |
| Net financials | −430 | −338 | −274 | −191 | −180 | −164 | −141 | −108 | −179 | −224 | −212 | −408 | −563 | −433 | −578 | −682 | −234 |
| Profit before tax | 143 | −65 | 3 594 | 210 | 593 | 737 | 603 | 246 | 594 | 356 | 454 | −299 | 166 | 166 | 227 | 4 995 | 363 |
| Tax | 65 | −35 | 997 | 59 | 166 | 190 | 163 | 39 | 135 | 73 | 93 | −65 | 36 | 36 | 50 | 1 055 | 80 |
| Net profit | 77 | −30 | 2 597 | 151 | 427 | 547 | 440 | 208 | 459 | 282 | 361 | −234 | 129 | 129 | 177 | 3 940 | 282 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13 721 | 14 695 | 12 760 | 15 155 | 14 963 | 14 976 | 15 068 | 14 743 | 20 168 | 19 911 | 20 074 | 25 568 | 25 338 | 24 939 | 24 292 | 29 132 | 62 233 |
| Equity | 5 399 | 5 369 | 7 966 | 8 116 | 8 443 | 8 790 | 9 230 | 9 438 | 9 897 | 10 179 | 10 540 | 10 306 | 10 435 | 10 565 | 10 741 | 14 681 | 14 964 |
| Long-term debt | 7 650 | 0 | 0 | 0 | 5 910 | 5 609 | 5 288 | 5 023 | 9 976 | 9 353 | 9 243 | 15 051 | 14 565 | 14 037 | 13 195 | 13 815 | 46 324 |
| Short-term debt | 672 | 402 | 498 | 584 | 609 | 577 | 550 | 283 | 295 | 379 | 291 | 212 | 338 | 338 | 355 | 636 | 946 |
| Total debt | 8 322 | 9 327 | 4 794 | 7 039 | 6 519 | 6 186 | 5 838 | 5 306 | 10 272 | 9 732 | 9 534 | 15 262 | 14 903 | 14 375 | 13 551 | 14 451 | 47 270 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HM Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2003 | — | — | |
| Board of Directors | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 45.0% | 45.0% | 2022 | |
Mg Holdingselskap As | Company | 45.0% | 45.0% | 2024 |
Omg Holding As | Company | 10.0% | 10.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Hege Margrethe Grimsgaard Aarøe | Chief Executive Officer | 0 companies |
| Ole Martin Grimsgaard | Chairman | 0 companies |
| Martin Grimsgaard | Board of Directors | 0 companies |