| Revenue | NOK 2,8M | -1% |
| EBITDA | NOK 15K | +138% |
| Net profit | NOK -7K | +88% |
| Total assets | NOK 540K | -11% |
| Equity | NOK 102K | -6% |
| Employees | 6 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 3 602 | 3 611 | 3 632 | 3 834 | 3 814 | 4 114 | 4 013 | 4 053 | 4 188 | 4 370 | 3 908 | 3 588 | 3 150 | 3 368 | 3 171 | 2 908 | 2 810 | 2 788 |
| Staff expenses | −0 | −2 327 | −2 408 | −2 369 | −2 605 | −2 621 | −2 845 | −2 659 | −2 771 | −2 862 | −3 124 | −2 850 | −2 537 | −2 151 | −2 300 | −2 345 | −2 255 | −1 923 | −1 890 |
| EBITDA | 0 | 203 | 63 | 214 | 87 | 87 | 204 | 256 | 188 | 245 | 111 | −21 | 126 | 63 | 142 | −73 | −115 | −40 | 15 |
| Depreciation & amort. | −0 | −0 | −3 | −14 | −35 | −40 | −43 | −47 | −39 | −29 | −27 | −24 | −25 | −27 | −17 | −15 | −15 | −6 | −3 |
| EBIT | 0 | 203 | 60 | 200 | 51 | 48 | 161 | 209 | 149 | 216 | 84 | −45 | 100 | 36 | 125 | −88 | −130 | −46 | 12 |
| Net financials | 0 | 25 | 14 | 7 | 7 | −7 | −2 | −13 | −16 | −18 | −29 | −33 | −24 | −20 | −22 | −24 | −30 | −22 | −21 |
| Profit before tax | 0 | 228 | 74 | 207 | 58 | 41 | 159 | 196 | 134 | 198 | 55 | −78 | 76 | 16 | 103 | −112 | −160 | −68 | −8 |
| Tax | −0 | 63 | 21 | 58 | 16 | 13 | 43 | 55 | 39 | 52 | 19 | −13 | 17 | 4 | 23 | −24 | −35 | −15 | −2 |
| Net profit | 0 | 165 | 53 | 149 | 42 | 28 | 116 | 141 | 95 | 146 | 36 | −65 | 59 | 13 | 80 | −88 | −125 | −53 | −7 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | 1 201 | 1 146 | 1 383 | 1 364 | 1 304 | 1 487 | 1 463 | 1 295 | 1 219 | 1 215 | 1 252 | 1 128 | 1 127 | 1 156 | 789 | 680 | 604 | 540 |
| Equity | — | 432 | 485 | 534 | 576 | 604 | 620 | 512 | 607 | 453 | 489 | 423 | 482 | 495 | 375 | 288 | 162 | 109 | 102 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 769 | 661 | 849 | 788 | 700 | 867 | 952 | 689 | 766 | 726 | 828 | 646 | 632 | 780 | 502 | 517 | 495 | 438 |
| Total debt | 0 | 769 | 661 | 849 | 788 | 700 | 867 | 952 | 689 | 766 | 726 | 828 | 646 | 632 | 781 | 502 | 517 | 495 | 438 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MG Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
UE Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Marita Gresdahl | Chief Executive Officer | 0 companies |
| Unni Elisabeth Røssing Jørgensen | Chief Executive Officer | 0 companies |
| Rune Berg Jørgensen | Board of Directors | 0 companies |
| Tommy Gresdahl | Board of Directors | 0 companies |
| Anita Olsvik Moe | Chairman | 0 companies |