| Revenue | NOK 4,7M | +26% |
| EBITDA | NOK 3,5M | +41% |
| Net profit | NOK 1,8M | +49% |
| Total assets | NOK 17,5M | -4% |
| Equity | NOK 222K | -46% |
| Employees | 1 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 0 | 1 653 | 0 | 1 709 | 0 | 1 728 | 1 154 | 1 543 | 1 655 | 1 769 | 2 207 | 1 622 | 1 921 | 1 559 | 3 745 | 4 726 |
| Staff expenses | −0 | −0 | −0 | −67 | −0 | −66 | −0 | −290 | −245 | −293 | −292 | −291 | −298 | −298 | −269 | −289 | −289 | −289 |
| EBITDA | 0 | 0 | 0 | 1 206 | 0 | 1 339 | 0 | 1 349 | 702 | 996 | 1 252 | 1 157 | 1 545 | 1 071 | 1 339 | 747 | 2 499 | 3 529 |
| Depreciation & amort. | −0 | −0 | −0 | −117 | −0 | −117 | −0 | −117 | −140 | −282 | −305 | −305 | −305 | −283 | −261 | −357 | −533 | −533 |
| EBIT | 0 | 0 | 0 | 1 089 | 0 | 1 222 | 0 | 1 232 | 563 | 714 | 947 | 852 | 1 240 | 788 | 1 078 | 390 | 1 966 | 2 996 |
| Net financials | 0 | 0 | 0 | −825 | 0 | −582 | 0 | −577 | −415 | −450 | −215 | −411 | −355 | −312 | −350 | −403 | −613 | −655 |
| Profit before tax | 0 | 0 | 0 | 264 | 0 | 640 | 0 | 654 | 148 | 264 | 732 | 441 | 885 | 476 | 728 | −13 | 1 354 | 2 341 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | −0 | 177 | 44 | 68 | 178 | 105 | 195 | 105 | 160 | −3 | 129 | 515 |
| Net profit | 0 | 0 | 0 | 190 | 0 | 461 | 0 | 477 | 104 | 196 | 554 | 336 | 690 | 371 | 568 | −10 | 1 224 | 1 826 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | — | — | 37 758 | — | 28 717 | — | 26 245 | 28 610 | 27 127 | 27 135 | 17 561 | 18 564 | 23 938 | 20 381 | 19 893 | 18 198 | 17 536 |
| Equity | — | — | — | 14 268 | — | 6 083 | — | 4 099 | 6 011 | 6 011 | 5 933 | 5 832 | 6 011 | 6 011 | 6 011 | 6 000 | 411 | 222 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 21 813 | 0 | 21 858 | 22 047 | 20 701 | 20 176 | 10 623 | 10 719 | 15 657 | 11 250 | 10 650 | 15 471 | 13 928 |
| Short-term debt | 0 | 0 | 0 | 3 994 | 0 | 821 | 0 | 287 | 552 | 415 | 1 026 | 1 107 | 1 834 | 2 270 | 3 120 | 3 242 | 2 316 | 3 386 |
| Total debt | 0 | 0 | 0 | 23 490 | 0 | 22 634 | 0 | 22 146 | 22 599 | 21 116 | 21 202 | 11 729 | 12 554 | 17 927 | 14 370 | 13 892 | 17 787 | 17 314 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MG Deputy Member | Deputy Member | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Malene As | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Garmann | Deputy Member | 0 companies |
| Leif Bryn Petersen | Chairman | 0 companies |