| Revenue | NOK 108,1M | +28% |
| EBITDA | NOK 5M | +158% |
| Net profit | NOK 5,7M | +147% |
| Total assets | NOK 73,4M | +26% |
| Equity | NOK 48,4M | +9% |
| Employees | 33 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 104 513 | 114 780 | 83 026 | 71 229 | 58 921 | 95 887 | 130 460 | 74 364 | 49 643 | 73 638 | 90 091 | 107 161 | 90 575 | 94 356 | 84 602 | 108 148 |
| Staff expenses | −15 086 | −31 377 | −28 817 | −13 750 | −15 424 | −19 378 | −18 860 | −18 106 | −17 256 | −17 139 | −17 470 | −18 635 | −18 681 | −19 142 | −21 239 | −23 846 |
| EBITDA | 8 362 | 11 445 | 5 934 | −293 | 522 | 5 430 | 16 226 | 3 193 | −6 517 | 795 | 3 920 | 5 717 | 1 732 | 4 586 | 1 950 | 5 031 |
| Depreciation & amort. | −995 | −1 126 | −1 062 | −1 013 | −976 | −2 159 | −2 106 | −1 788 | −1 826 | −984 | −1 036 | −1 116 | −1 123 | −992 | −873 | −873 |
| EBIT | 7 367 | 10 319 | 4 872 | −1 306 | −455 | 3 272 | 14 120 | 1 405 | −8 343 | −189 | 2 884 | 4 600 | 609 | 3 594 | 1 077 | 4 158 |
| Net financials | 2 928 | 273 | −2 180 | 270 | −367 | 142 | −5 974 | −314 | 864 | 377 | 948 | 626 | 1 880 | −75 | 1 613 | 2 646 |
| Profit before tax | 10 295 | 10 592 | 2 692 | −1 036 | −822 | 3 414 | 8 147 | 1 091 | −7 479 | 188 | 3 833 | 5 226 | 2 489 | 3 519 | 2 690 | 6 804 |
| Tax | 2 912 | 3 045 | 1 395 | −676 | −438 | 794 | 1 417 | 63 | −1 786 | 165 | 601 | 1 065 | 272 | 899 | 392 | 1 127 |
| Net profit | 7 383 | 7 547 | 1 297 | −360 | −384 | 2 620 | 6 730 | 1 028 | −5 693 | 23 | 3 232 | 4 161 | 2 217 | 2 620 | 2 298 | 5 677 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 48 486 | 69 916 | 61 566 | 47 643 | 44 694 | 57 313 | 58 179 | 49 227 | 44 226 | 55 048 | 47 169 | 59 211 | 54 733 | 57 148 | 58 060 | 73 388 |
| Equity | 22 633 | 37 883 | 40 451 | 30 579 | 30 196 | 34 298 | 38 628 | 39 155 | 33 462 | 33 485 | 36 217 | 39 378 | 41 595 | 42 816 | 44 214 | 48 391 |
| Long-term debt | 0 | 9 434 | 5 737 | 0 | 3 320 | 2 600 | 1 950 | 1 300 | 650 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 19 260 | 22 599 | 15 377 | 13 331 | 11 179 | 20 415 | 17 601 | 8 772 | 10 114 | 21 562 | 10 952 | 19 832 | 13 137 | 14 332 | 13 846 | 24 997 |
| Total debt | 25 852 | 32 033 | 21 114 | 17 063 | 14 499 | 23 015 | 19 551 | 10 072 | 10 764 | 21 562 | 10 952 | 19 832 | 13 137 | 14 332 | 13 846 | 24 997 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2021 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Båthaugen As | Company | 60.0% | 60.0% | 2024 |
| Individual | 15.2% | 15.2% | 2024 | |
| Individual | 15.2% | 15.2% | 2022 | |
| Individual | 10.0% | 10.0% | 2024 | |
| Individual | 7.4% | 7.4% | 2022 | |
| Individual | 7.4% | 7.4% | 2024 | |
| Individual | 7.4% | 7.4% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Magnus Løseth | Chief Executive Officer | 0 companies |
| Arild Brunstad | Board of Directors | 0 companies |
| Martin Ragnar Berge | Board of Directors | 0 companies |
| Eirik Arne Wold Barclay | Board of Directors | 0 companies |
| Ingvild Klokk | Board of Directors | 0 companies |
| Kai Otto Roald | Chairman | 0 companies |
| Magne Oddvar Klokk | Chairman | 0 companies |