| Revenue | NOK 144,3M | +104% |
| EBITDA | NOK 6,3M | -7% |
| Net profit | NOK 3,1M | -31% |
| Total assets | NOK 36,4M | +84% |
| Equity | NOK 9,7M | +46% |
| Employees | 17 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 34 575 | 34 100 | 27 007 | 53 382 | 57 434 | 46 692 | 76 047 | 90 206 | 55 020 | 60 100 | 52 002 | 60 657 | 40 011 | 48 678 | 85 284 | 70 586 | 144 318 |
| Staff expenses | −9 037 | −8 832 | −8 877 | −11 704 | −11 171 | −12 074 | −13 262 | −16 010 | −16 288 | −19 290 | −21 926 | −15 908 | −12 253 | −10 882 | −11 243 | −10 485 | −16 962 |
| EBITDA | 3 399 | 3 159 | 867 | 1 668 | 3 736 | 837 | 4 844 | −10 102 | 3 482 | 2 110 | −2 643 | 2 197 | −10 789 | 3 061 | 2 594 | 6 828 | 6 331 |
| Depreciation & amort. | −89 | −67 | −67 | −135 | −166 | −169 | −336 | −377 | −251 | −273 | −763 | −770 | −555 | −532 | −562 | −594 | −602 |
| EBIT | 3 310 | 3 092 | 800 | 1 533 | 3 570 | 668 | 4 507 | −10 480 | 3 231 | 1 837 | −3 406 | 1 427 | −11 344 | 2 529 | 2 032 | 6 234 | 5 729 |
| Net financials | 39 | 98 | 1 965 | −267 | −114 | −79 | −82 | −254 | −431 | 155 | 423 | −592 | −577 | −498 | −361 | −537 | −1 799 |
| Profit before tax | 3 349 | 3 190 | 2 765 | 1 266 | 3 456 | 589 | 4 425 | −10 734 | 2 800 | 1 992 | −2 983 | 834 | −11 921 | 2 030 | 1 671 | 5 697 | 3 930 |
| Tax | 984 | 904 | 256 | 362 | 971 | 157 | 1 198 | −2 818 | 704 | −304 | −827 | 184 | 986 | −3 160 | 368 | 1 253 | 865 |
| Net profit | 2 366 | 2 287 | 2 509 | 904 | 2 485 | 431 | 3 227 | −7 916 | 2 095 | 2 296 | −2 156 | 651 | −12 907 | 5 190 | 1 304 | 4 444 | 3 066 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10 972 | 11 207 | 21 036 | 19 968 | 22 211 | 17 376 | 32 467 | 29 660 | 31 306 | 25 773 | 21 517 | 31 171 | 10 349 | 9 268 | 12 217 | 19 778 | 36 401 |
| Equity | 3 240 | 4 027 | 6 086 | 6 989 | 8 989 | 8 911 | 11 792 | 5 599 | 8 193 | 5 128 | 2 973 | 3 623 | −5 283 | −93 | 2 210 | 6 654 | 9 719 |
| Long-term debt | 691 | 316 | 5 850 | 3 310 | 2 837 | 2 332 | 3 896 | 5 900 | 5 310 | 9 930 | 6 062 | 5 169 | 3 000 | 2 111 | 923 | 337 | 209 |
| Short-term debt | 7 041 | 6 864 | 9 100 | 9 669 | 10 384 | 6 132 | 16 779 | 18 161 | 17 803 | 10 714 | 12 482 | 22 379 | 12 633 | 7 251 | 9 084 | 12 787 | 26 473 |
| Total debt | 7 732 | 7 180 | 14 951 | 12 979 | 13 221 | 8 464 | 20 675 | 24 061 | 23 113 | 20 644 | 18 544 | 27 548 | 15 633 | 9 362 | 10 007 | 13 124 | 26 681 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MH Contact Person | Contact Person | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Innopro As | Company | 67.3% | 67.3% | 2024 |
Rivarbukt As | Company | 16.3% | 16.3% | 2024 |
Olsen Og Thomassen Holding As | Company | 16.3% | 16.3% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Magnus Hammari | Contact Person | 0 companies |
| Jan Gunnar Vian | Board of Directors | 0 companies |
| Ragnhild Mortensen | Board of Directors | 0 companies |
| Dag Frode Thomassen | Board of Directors | 0 companies |
| Jonas Aalstad Haugen | Chairman | 0 companies |
| Thomas Paulsen | Board of Directors | 0 companies |