| Revenue | NOK 89,1M | -12% |
| EBITDA | NOK -8,4M | -339% |
| Net profit | NOK -10,9M | -12590% |
| Total assets | NOK 90,8M | -10% |
| Equity | NOK 52,1M | +6% |
| Employees | 32 | — |
| Item | 2012 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 88 426 | 68 431 | 67 940 | 71 568 | 91 706 | 116 096 | 124 509 | 140 836 | 173 804 | 164 477 | 100 671 | 89 056 |
| Staff expenses | −24 424 | −17 086 | −14 175 | −16 798 | −21 853 | −24 947 | −27 079 | −27 494 | −29 318 | −28 762 | −22 895 | −23 919 |
| EBITDA | 2 122 | −2 994 | 1 740 | −4 567 | −14 450 | 1 422 | 1 795 | 3 727 | 14 615 | 16 042 | 3 505 | −8 371 |
| Depreciation & amort. | −2 674 | −2 489 | −2 526 | −1 424 | −1 404 | −1 417 | −1 548 | −2 003 | −2 145 | −2 209 | −3 063 | −3 907 |
| EBIT | −553 | −5 484 | −786 | −5 990 | −15 854 | 5 | 246 | 1 724 | 12 470 | 13 834 | 442 | −12 279 |
| Net financials | −640 | −590 | −576 | −663 | −747 | −859 | −1 280 | −735 | −602 | 545 | −318 | −1 734 |
| Profit before tax | −1 193 | −6 074 | −1 362 | −6 654 | −16 601 | −854 | −1 034 | 989 | 11 868 | 14 379 | 125 | −14 013 |
| Tax | −331 | −1 632 | −48 | −1 545 | −3 926 | −161 | −225 | 219 | 2 611 | 3 180 | 37 | −3 073 |
| Net profit | −861 | −4 442 | −1 314 | −5 109 | −12 675 | −693 | −809 | 770 | 9 257 | 11 198 | 88 | −10 940 |
| Item | 2012 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 59 120 | 58 195 | 48 821 | 52 433 | 81 051 | 67 786 | 60 860 | 62 431 | 78 931 | 74 387 | 101 397 | 90 802 |
| Equity | 27 055 | 18 885 | 22 724 | 23 639 | 28 303 | 29 980 | 31 294 | 32 064 | 34 847 | 34 835 | 49 242 | 52 140 |
| Long-term debt | 8 600 | 8 600 | 8 600 | 8 600 | 15 470 | 18 138 | 18 042 | 20 011 | 20 211 | 9 682 | 15 027 | 13 861 |
| Short-term debt | 17 483 | 24 757 | 17 264 | 20 099 | 37 231 | 19 668 | 11 524 | 10 357 | 23 874 | 29 870 | 37 127 | 24 802 |
| Total debt | 26 083 | 33 357 | 25 864 | 28 699 | 52 701 | 37 807 | 29 566 | 30 367 | 44 084 | 39 552 | 52 155 | 38 662 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MG Deputy Member | Deputy Member | 2026 | — | — |
HT Deputy Member | Deputy Member | 2025 | — | — |
LO Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
LK Chief Executive Officer | Chief Executive Officer | 2026 | — | — |
MA Deputy Member | Deputy Member | 2022 | — | — |
AH Deputy Member | Deputy Member | 2026 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Chairman | 2024 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Moelven Industrier Asa | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Magnus Göran Ingves | Deputy Member | 0 companies |
| Haavard Trøen | Deputy Member | 0 companies |
| Lars Olav Johannessen | Chief Executive Officer | 0 companies |
| Lars Kristen Sand Holst | Chief Executive Officer | 0 companies |
| Marius Alnes | Deputy Member | 0 companies |
| Ann-Sofie Helena Hedström | Deputy Member | 0 companies |
| Hans Olav Stensby | Board of Directors | 0 companies |
| Lars Storslett | Chairman | 0 companies |
| Bjarne Hønningstad | Chairman | 0 companies |
| Haaken Amundsen | Board of Directors | 0 companies |
| André Nafstad Ruud | Board of Directors | 0 companies |
| Robin Gustav Thomas Alfredsson | Board of Directors | 0 companies |
| Maren Wilson | Board of Directors | 0 companies |
| Mona Fossum | Board of Directors | 0 companies |