| Revenue | NOK 126,4M | +0% |
| EBITDA | NOK 7,5M | +46% |
| Net profit | NOK 5,3M | +79% |
| Total assets | NOK 79,5M | +14% |
| Equity | NOK 29,3M | +103% |
| Employees | 27 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 18 609 | 25 377 | 27 903 | 27 557 | 49 150 | 41 344 | 53 690 | 55 893 | 59 825 | 79 688 | 83 423 | 76 130 | 81 186 | 97 256 | 112 636 | 125 916 | 126 412 |
| Staff expenses | −5 384 | −5 429 | −7 468 | −7 497 | −5 475 | −3 622 | −3 420 | −3 621 | −3 516 | −4 317 | −5 443 | −6 049 | −5 729 | −11 016 | −13 531 | −14 715 | −17 907 |
| EBITDA | 1 130 | 3 768 | 3 240 | 2 149 | 3 324 | 2 690 | 3 677 | 1 957 | 2 695 | 1 780 | 2 030 | 679 | 1 732 | 6 448 | 3 755 | 5 155 | 7 547 |
| Depreciation & amort. | −331 | −430 | −699 | −751 | −552 | −299 | −267 | −348 | −186 | −100 | −130 | −130 | −99 | −163 | −225 | −543 | −2 347 |
| EBIT | 799 | 3 339 | 2 541 | 1 398 | 2 772 | 2 390 | 3 411 | 1 609 | 2 508 | 1 680 | 1 900 | 549 | 1 634 | 6 285 | 3 530 | 4 612 | 5 200 |
| Net financials | −13 | 109 | −101 | 57 | 443 | 106 | 67 | 180 | 335 | −102 | −67 | −92 | −65 | −941 | −662 | −395 | 1 660 |
| Profit before tax | 786 | 3 447 | 2 439 | 1 455 | 3 215 | 2 496 | 3 478 | 1 789 | 2 844 | 1 578 | 1 833 | 458 | 1 568 | 5 344 | 2 868 | 4 217 | 6 860 |
| Tax | 234 | 986 | 694 | 413 | 904 | 735 | 951 | 501 | 718 | 387 | 479 | 101 | 347 | 1 457 | 637 | 1 228 | 1 515 |
| Net profit | 552 | 2 461 | 1 745 | 1 042 | 2 311 | 1 761 | 2 527 | 1 288 | 2 126 | 1 191 | 1 354 | 357 | 1 221 | 3 887 | 2 231 | 2 988 | 5 346 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7 626 | 11 280 | 10 302 | 9 672 | 13 868 | 10 404 | 12 127 | 12 291 | 13 052 | 18 837 | 16 997 | 19 783 | 23 898 | 41 928 | 47 919 | 69 541 | 79 505 |
| Equity | 1 594 | 1 144 | 1 145 | 2 187 | 1 409 | 1 170 | 1 197 | 1 085 | 1 211 | 1 402 | 1 755 | 2 112 | 3 333 | 9 178 | 11 409 | 14 397 | 29 267 |
| Long-term debt | 0 | 0 | 0 | 0 | 810 | 268 | 819 | 669 | 464 | 463 | 388 | 292 | 0 | 18 488 | 15 850 | 9 427 | 3 211 |
| Short-term debt | 5 040 | 8 977 | 7 866 | 5 912 | 11 649 | 8 966 | 10 112 | 10 538 | 11 377 | 16 972 | 14 853 | 17 380 | 20 566 | 14 262 | 20 661 | 45 716 | 47 027 |
| Total debt | 6 031 | 10 136 | 9 157 | 7 485 | 12 459 | 9 234 | 10 930 | 11 207 | 11 841 | 17 435 | 15 242 | 17 672 | 20 566 | 32 751 | 36 510 | 55 144 | 50 238 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
N3 Group As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Mikael Lars Lennart Bäck | Chief Executive Officer | 0 companies |
| Dag Richard Hognerud | Chairman | 0 companies |
| Marius Gareid | Chairman | 0 companies |
| Gunnar Bull-Berg | Board of Directors | 0 companies |
| Jan Henrik Foss | Board of Directors | 0 companies |
| Mats Myhre | Board of Directors | 0 companies |