| Revenue | NOK 27,7M | -41% |
| EBITDA | NOK -519K | -107% |
| Net profit | NOK -434K | -108% |
| Total assets | NOK 7,7M | -71% |
| Equity | NOK 2,4M | -15% |
| Employees | 10 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 36 898 | 43 861 | 35 708 | 39 551 | 70 254 | 55 685 | 46 944 | 44 710 | 34 885 | 51 254 | 74 913 | 53 995 | 44 280 | 74 017 | 63 181 | 46 980 | 27 714 |
| Staff expenses | −7 073 | −6 561 | −8 685 | −7 037 | −8 290 | −9 214 | −9 098 | −8 659 | −8 265 | −10 099 | −19 424 | −12 127 | −10 021 | −10 529 | −12 431 | −10 630 | −6 668 |
| EBITDA | 822 | 110 | 1 723 | 1 079 | 2 927 | 2 297 | 1 281 | 1 072 | 791 | 4 057 | 5 796 | 8 603 | 4 517 | 8 871 | 5 499 | 6 980 | −519 |
| Depreciation & amort. | −202 | −207 | −217 | −160 | −69 | −63 | −80 | −82 | −144 | −134 | −128 | −134 | −165 | −107 | −107 | −61 | −36 |
| EBIT | 619 | −97 | 1 506 | 919 | 2 858 | 2 234 | 1 201 | 989 | 647 | 3 923 | 5 667 | 8 469 | 4 352 | 8 764 | 5 392 | 6 919 | −555 |
| Net financials | −1 593 | −841 | 301 | 4 | 31 | 24 | 33 | 33 | 17 | 44 | 138 | 136 | 31 | 4 | 4 | 21 | 62 |
| Profit before tax | −974 | −939 | 1 807 | 924 | 2 889 | 2 258 | 1 234 | 1 022 | 664 | 3 967 | 5 805 | 8 605 | 4 383 | 8 767 | 5 396 | 6 940 | −493 |
| Tax | −249 | −278 | 507 | 263 | 814 | 631 | 333 | 267 | 171 | 939 | 1 324 | 1 895 | 964 | 1 929 | 1 193 | 1 533 | −58 |
| Net profit | −725 | −660 | 1 300 | 660 | 2 075 | 1 627 | 900 | 755 | 493 | 3 028 | 4 481 | 6 710 | 3 418 | 6 838 | 4 203 | 5 406 | −434 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 25 728 | 17 132 | 10 056 | 10 893 | 19 721 | 10 512 | 12 736 | 11 347 | 8 953 | 16 169 | 38 697 | 37 435 | 26 236 | 27 332 | 18 358 | 26 751 | 7 688 |
| Equity | 3 688 | 3 028 | 3 028 | 3 188 | 3 763 | 3 790 | 4 691 | 3 446 | 3 939 | 3 968 | 4 048 | 6 758 | 3 077 | 1 415 | 1 418 | 2 825 | 2 390 |
| Long-term debt | −400 | −400 | −350 | −350 | 0 | 238 | 410 | 177 | 11 | 949 | 348 | 368 | 427 | 147 | 0 | 338 | 0 |
| Short-term debt | 15 693 | 13 404 | 6 678 | 7 099 | 15 608 | 6 133 | 7 385 | 7 473 | 4 803 | 11 002 | 34 001 | 30 029 | 22 443 | 25 480 | 16 660 | 23 359 | 5 033 |
| Total debt | 21 640 | 13 705 | 6 678 | 7 355 | 15 608 | 6 372 | 7 795 | 7 650 | 4 814 | 11 952 | 34 349 | 30 396 | 22 870 | 25 627 | 16 660 | 23 697 | 5 033 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Datendo As | Company | 25.0% | 25.0% | 2023 |
Årøysund Invest As | Company | 25.0% | 25.0% | 2023 |
Solema As | Company | 25.0% | 25.0% | 2023 |
Pedersen Holding As | Company | 25.0% | 25.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Skjæggestad | Chief Executive Officer | 0 companies |
| Dag Ingar Tenold | Chairman | 0 companies |
| Sverre Steen Pedersen | Board of Directors | 0 companies |
| Tom Hagen | Board of Directors | 0 companies |