| Revenue | NOK 55,1M | +2% |
| EBITDA | NOK 14,1M | +1% |
| Net profit | NOK 9,9M | +4% |
| Total assets | NOK 28,1M | +6% |
| Equity | NOK 13M | +43% |
| Employees | 26 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 19 576 | 15 227 | 20 430 | 23 879 | 20 307 | 22 471 | 27 081 | 34 098 | 24 787 | 25 284 | 29 439 | 32 287 | 28 483 | 44 383 | 48 918 | 54 305 | 55 138 |
| Staff expenses | −7 605 | −7 133 | −7 894 | −8 894 | −7 907 | −7 939 | −8 150 | −9 429 | −9 210 | −7 854 | −9 296 | −9 875 | −10 025 | −11 595 | −12 258 | −13 881 | −15 467 |
| EBITDA | 2 168 | 28 | 2 145 | 2 085 | 1 875 | 2 968 | 4 829 | 7 639 | 2 451 | 5 214 | 4 459 | 5 695 | 4 899 | 11 642 | 9 461 | 14 060 | 14 137 |
| Depreciation & amort. | −436 | −132 | −168 | −366 | −597 | −608 | −646 | −613 | −576 | −423 | −431 | −706 | −1 318 | −1 334 | −1 468 | −1 837 | −1 743 |
| EBIT | 1 731 | −104 | 1 976 | 1 719 | 1 278 | 2 360 | 4 182 | 7 025 | 1 876 | 4 790 | 4 028 | 4 989 | 3 581 | 10 308 | 7 994 | 12 223 | 12 394 |
| Net financials | −159 | −162 | −167 | −158 | −197 | −123 | −62 | −32 | −36 | 4 | 8 | −43 | −125 | −103 | 52 | 29 | 364 |
| Profit before tax | 1 572 | −266 | 1 809 | 1 561 | 1 081 | 2 237 | 4 120 | 6 993 | 1 840 | 4 795 | 4 035 | 4 946 | 3 456 | 10 205 | 8 046 | 12 252 | 12 757 |
| Tax | 448 | −68 | 511 | 448 | 307 | 650 | 1 126 | 1 932 | 480 | 1 174 | 948 | 1 092 | 767 | 2 255 | 1 779 | 2 701 | 2 818 |
| Net profit | 1 125 | −198 | 1 298 | 1 114 | 774 | 1 587 | 2 994 | 5 061 | 1 359 | 3 620 | 3 087 | 3 854 | 2 689 | 7 950 | 6 267 | 9 552 | 9 939 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8 204 | 7 560 | 7 766 | 10 447 | 8 656 | 8 784 | 10 188 | 14 623 | 8 483 | 13 694 | 12 601 | 17 733 | 15 814 | 24 117 | 22 247 | 26 446 | 28 086 |
| Equity | 1 561 | 1 363 | 1 251 | 2 095 | 1 818 | 1 905 | 2 399 | 3 961 | 5 320 | 4 940 | 3 847 | 3 701 | 3 371 | 5 291 | 5 541 | 9 076 | 13 015 |
| Long-term debt | 2 800 | 1 400 | 0 | 0 | 2 748 | 1 842 | 966 | 292 | 0 | 0 | 0 | 5 204 | 4 168 | 3 097 | 2 007 | 890 | 0 |
| Short-term debt | 3 843 | 4 798 | 5 516 | 4 793 | 4 089 | 5 038 | 6 822 | 10 370 | 3 163 | 8 753 | 8 754 | 8 827 | 8 275 | 15 729 | 14 698 | 16 481 | 15 071 |
| Total debt | 6 643 | 6 198 | 6 516 | 8 352 | 6 837 | 6 879 | 7 789 | 10 662 | 3 163 | 8 753 | 8 754 | 14 031 | 12 443 | 18 826 | 16 706 | 17 371 | 15 071 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MH Deputy Member | Deputy Member | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Maad As | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Mariann Hansen | Deputy Member | 0 companies |
| Kim Hansen | Chairman | 0 companies |