| Revenue | NOK 468K | +0% |
| EBITDA | NOK -194K | -170% |
| Net profit | NOK -482K | -21% |
| Total assets | NOK 2,6M | -2% |
| Equity | NOK 23K | +370% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4 899 | 4 258 | 4 046 | 4 267 | 3 923 | 4 224 | 4 019 | 4 244 | 4 716 | 4 594 | 4 658 | 4 897 | 4 669 | 4 617 | 332 | 468 | 468 |
| Staff expenses | −1 405 | −1 368 | −1 077 | −1 200 | −1 383 | −1 139 | −1 189 | −1 350 | −1 394 | −1 474 | −1 271 | −1 466 | −1 514 | −1 514 | −0 | −0 | −0 |
| EBITDA | 805 | 251 | 519 | 649 | 106 | 804 | 475 | 377 | 769 | 152 | 433 | 723 | 466 | 677 | −601 | −72 | −194 |
| Depreciation & amort. | −342 | −325 | −295 | −342 | −354 | −342 | −329 | −334 | −325 | −335 | −361 | −381 | −374 | −319 | −266 | −281 | −261 |
| EBIT | 463 | −74 | 224 | 306 | −248 | 462 | 146 | 42 | 444 | −184 | 71 | 342 | 92 | 358 | −867 | −353 | −455 |
| Net financials | −357 | −248 | −242 | −249 | −208 | −188 | −182 | −173 | −173 | −161 | −184 | −180 | −164 | −119 | −80 | −159 | −162 |
| Profit before tax | 105 | −322 | −18 | 57 | −456 | 274 | −36 | −130 | 271 | −345 | −113 | 162 | −72 | 239 | −947 | −512 | −618 |
| Tax | 40 | −90 | −2 | 30 | −55 | −0 | −0 | −0 | 39 | −82 | −23 | 36 | −16 | 53 | −208 | −113 | −136 |
| Net profit | 66 | −232 | −16 | 27 | −402 | 274 | −36 | −130 | 232 | −263 | −90 | 127 | −56 | 187 | −739 | −399 | −482 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5 236 | 4 637 | 4 337 | 4 512 | 4 116 | 3 930 | 3 857 | 3 627 | 3 998 | 3 359 | 3 503 | 3 294 | 3 059 | 2 604 | 3 221 | 2 662 | 2 602 |
| Equity | 364 | 131 | 115 | 142 | −260 | 15 | −22 | −152 | 80 | −183 | −273 | −147 | −203 | 105 | 4 | 5 | 23 |
| Long-term debt | 0 | 0 | 0 | 0 | 3 769 | 3 592 | 3 542 | 3 321 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 678 | 655 | 492 | 606 | 606 | 323 | 337 | 457 | 444 | 485 | 474 | 435 | 539 | 2 499 | 3 217 | 2 657 | 2 579 |
| Total debt | 4 872 | 4 506 | 4 222 | 4 370 | 4 375 | 3 916 | 3 879 | 3 779 | 3 918 | 3 543 | 3 776 | 3 440 | 3 262 | 2 499 | 3 217 | 2 657 | 2 579 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MJ Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2022 | — | — | |
| Deputy Chairman | 2023 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Frydenfalch As | Company | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Magnus Johannesen | Chief Executive Officer | 0 companies |
| Christine Flataker Johannessen | Chairman | 0 companies |
| Knut Herman Holler Gjøvaag | Chairman | 0 companies |
| Helene Merrild Ro | Board of Directors | 0 companies |
| Rasmus Merrild Ro | Board of Directors | 0 companies |
| Håvard Fjæreide | Board of Directors | 0 companies |
| Åsmund Bjørndal Heen | Board of Directors | 0 companies |
| Odd Kåre Ro | Chairman | 0 companies |
| Tone Falch Monsen Revheim | Board of Directors | 0 companies |
| Jørgen Falch-Monsen | Deputy Chairman | 0 companies |
| Erling Falch Monsen | Board of Directors | 0 companies |
| Terje Walter Gilje | Board of Directors | 0 companies |