| Revenue | NOK 260,5M | -1% |
| EBITDA | NOK 13,2M | -19% |
| Net profit | NOK 14,9M | -5% |
| Total assets | NOK 229M | +4% |
| Equity | NOK 171M | +5% |
| Employees | 42 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 112 812 | 125 053 | 130 163 | 141 100 | 0 | 0 | 163 902 | 166 543 | 183 373 | 189 036 | 193 347 | 223 179 | 600 261 | 488 503 | 294 408 | 263 047 | 260 535 |
| Staff expenses | −12 006 | −12 507 | −16 124 | −18 175 | −0 | −0 | −21 922 | −20 662 | −22 260 | −23 088 | −24 749 | −27 364 | −38 120 | −34 681 | −33 458 | −34 757 | −36 234 |
| EBITDA | 11 062 | 7 588 | 11 356 | 14 621 | 0 | 0 | 17 486 | 14 177 | 13 669 | 11 485 | 10 247 | 12 383 | 114 568 | 72 022 | 22 203 | 16 447 | 13 247 |
| Depreciation & amort. | −875 | −982 | −1 005 | −881 | −0 | −0 | −1 076 | −1 183 | −1 273 | −1 500 | −1 630 | −1 756 | −1 807 | −1 690 | −1 589 | −1 484 | −1 319 |
| EBIT | 10 186 | 6 606 | 10 351 | 13 740 | 0 | 0 | 16 410 | 12 994 | 12 396 | 9 985 | 8 617 | 10 627 | 112 761 | 70 332 | 20 614 | 14 963 | 11 928 |
| Net financials | −4 488 | 476 | −636 | −3 151 | 0 | 0 | −109 | −246 | −2 253 | −2 568 | 3 307 | 4 756 | −17 025 | −10 925 | 1 790 | 3 440 | 7 261 |
| Profit before tax | 5 698 | 7 082 | 9 715 | 10 588 | 0 | 0 | 16 301 | 12 748 | 10 143 | 7 417 | 11 924 | 15 383 | 95 736 | 59 407 | 22 404 | 18 403 | 19 189 |
| Tax | 2 664 | 1 977 | 2 951 | 3 316 | −0 | −0 | 4 431 | 3 559 | 2 810 | 2 041 | 2 936 | 3 554 | 23 541 | 15 320 | 7 273 | 2 751 | 4 311 |
| Net profit | 3 034 | 5 105 | 6 765 | 7 273 | 0 | 0 | 11 870 | 9 189 | 7 333 | 5 376 | 8 988 | 11 829 | 72 195 | 44 087 | 15 131 | 15 652 | 14 878 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 70 133 | 68 308 | 75 555 | 95 990 | — | — | 101 659 | 106 252 | 123 228 | 130 512 | 130 964 | 165 824 | 348 475 | 264 946 | 213 139 | 219 488 | 228 985 |
| Equity | 25 557 | 31 218 | 38 385 | 26 837 | — | — | 51 250 | 59 401 | 66 735 | 70 896 | 79 883 | 88 982 | 159 668 | 145 369 | 151 061 | 162 366 | 171 015 |
| Long-term debt | 0 | 17 699 | 14 665 | 0 | 0 | 0 | 20 117 | 17 033 | 19 811 | 16 875 | 13 938 | 25 627 | 21 191 | 16 755 | 12 318 | 19 510 | 7 125 |
| Short-term debt | 23 517 | 19 392 | 22 506 | 42 176 | 0 | 0 | 30 291 | 29 818 | 36 683 | 42 742 | 37 142 | 51 214 | 167 616 | 102 822 | 49 761 | 37 612 | 50 845 |
| Total debt | 44 576 | 37 090 | 37 171 | 69 153 | 0 | 0 | 50 408 | 46 851 | 56 494 | 59 617 | 51 080 | 76 841 | 188 807 | 119 577 | 62 079 | 57 122 | 57 970 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MG Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Aurum Holding As | Company | 49.6% | 49.6% | 2024 |
Gran I As | Company | 21.2% | 21.2% | 2024 |
Gran Ii As | Company | 21.2% | 21.2% | 2024 |
| Individual | 6.4% | 6.4% | 2024 | |
Gran Iii As | Company | 1.7% | 1.7% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Mathias Granberg | Chief Executive Officer | 0 companies |
| Ole Marthon Granberg | Chairman | 0 companies |