| Revenue | NOK 10,5M | -31% |
| EBITDA | NOK 1,3M | -48% |
| Net profit | NOK 167K | -85% |
| Total assets | NOK 18,1M | -9% |
| Equity | NOK 11,2M | +2% |
| Employees | 6 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 10 197 | 21 324 | 10 939 | 9 560 | 12 248 | 11 907 | 10 010 | 9 465 | 7 867 | 8 929 | 8 713 | 16 563 | 21 828 | 31 149 | 34 756 | 15 333 | 10 544 |
| Staff expenses | −4 729 | −6 382 | −4 289 | −3 295 | −3 021 | −2 951 | −3 010 | −2 950 | −2 914 | −2 834 | −2 420 | −3 134 | −4 656 | −4 712 | −5 373 | −3 525 | −3 019 |
| EBITDA | −2 149 | 829 | −549 | 682 | 1 605 | 1 956 | 1 962 | 1 644 | 659 | 1 213 | 1 157 | 1 255 | 5 025 | 9 121 | 11 084 | 2 541 | 1 334 |
| Depreciation & amort. | −479 | −476 | −465 | −410 | −335 | −250 | −318 | −301 | −250 | −245 | −271 | −377 | −786 | −1 124 | −1 290 | −1 485 | −1 434 |
| EBIT | −2 628 | 353 | −1 014 | 272 | 1 269 | 1 706 | 1 644 | 1 343 | 409 | 968 | 886 | 878 | 4 239 | 7 997 | 9 794 | 1 056 | −101 |
| Net financials | 2 202 | −16 | −14 | −39 | 45 | 51 | 60 | 12 | −14 | 0 | −2 | 0 | −35 | −49 | 40 | 386 | 345 |
| Profit before tax | −426 | 337 | −1 028 | 233 | 1 314 | 1 757 | 1 703 | 1 355 | 395 | 968 | 884 | 878 | 4 204 | 7 948 | 9 834 | 1 442 | 244 |
| Tax | −719 | 83 | −286 | 65 | 369 | 470 | 460 | 361 | 97 | 234 | 196 | 193 | 926 | 1 749 | 2 163 | 318 | 76 |
| Net profit | 293 | 253 | −742 | 168 | 945 | 1 287 | 1 243 | 994 | 298 | 735 | 688 | 685 | 3 278 | 6 199 | 7 671 | 1 124 | 167 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 15 595 | 14 034 | 8 293 | 7 521 | 8 739 | 7 684 | 7 103 | 6 047 | 6 218 | 6 279 | 7 013 | 9 446 | 17 014 | 23 490 | 27 738 | 19 934 | 18 096 |
| Equity | 2 059 | 2 292 | — | 2 812 | 956 | 1 244 | 2 487 | 1 831 | 2 128 | 2 863 | 3 551 | 4 236 | 6 014 | 9 213 | 10 884 | 11 008 | 11 175 |
| Long-term debt | 0 | 179 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100 | 34 |
| Short-term debt | 13 408 | 11 519 | 5 463 | 4 710 | 7 617 | 5 848 | 4 461 | 4 122 | 4 051 | 3 416 | 3 301 | 4 856 | 10 717 | 12 245 | 12 659 | 8 826 | 6 887 |
| Total debt | 13 536 | 11 742 | 5 650 | 4 710 | 7 783 | 6 440 | 4 616 | 4 217 | 4 090 | 3 416 | 3 462 | 5 210 | 10 999 | 14 276 | 16 854 | 8 926 | 6 921 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EM Deputy Member | Deputy Member | 1991 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1991 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Amg Holding As | Company | 59.9% | 59.9% | 2024 |
Krets Holding As | Company | 40.1% | 40.1% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Elin Mjønerud | Deputy Member | 0 companies |
| Arne Grimsrud | Chairman | 0 companies |