| Revenue | NOK 208,2M | -12% |
| EBITDA | NOK 4M | +22% |
| Net profit | NOK 21,5M | +1% |
| Total assets | NOK 123,6M | +18% |
| Equity | NOK 22,5M | +1% |
| Employees | 5 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 104 721 | 188 196 | 207 224 | 112 282 | 113 288 | 104 508 | 104 176 | 96 646 | 101 887 | 96 464 | 123 353 | 133 452 | 154 877 | 186 195 | 217 030 | 237 645 | 208 171 |
| Staff expenses | −64 227 | −140 209 | −133 367 | −71 297 | −74 453 | −67 692 | −61 279 | −48 064 | −46 072 | −49 266 | −14 256 | −4 884 | −4 259 | −3 503 | −2 610 | −3 020 | −2 731 |
| EBITDA | −5 436 | −44 041 | −6 911 | 2 797 | −2 650 | −217 | 7 781 | 9 350 | 6 457 | 6 923 | 2 891 | 3 052 | 3 512 | 5 264 | 1 773 | 3 233 | 3 956 |
| Depreciation & amort. | −1 175 | −685 | −9 017 | −407 | −483 | −467 | −384 | −540 | −664 | −629 | −624 | −544 | −394 | −371 | −301 | −280 | −254 |
| EBIT | −6 611 | −44 726 | −15 928 | 2 391 | −3 133 | −684 | 7 396 | 8 811 | 5 793 | 6 294 | 2 267 | 2 508 | 3 118 | 4 893 | 1 472 | 2 953 | 3 702 |
| Net financials | −47 | −764 | −2 868 | −2 369 | −520 | −1 585 | −837 | −1 485 | 9 | −5 | 405 | 5 773 | 7 372 | 9 424 | 16 637 | 19 405 | 18 894 |
| Profit before tax | −6 658 | −45 490 | −18 796 | 21 | −3 653 | −2 269 | 6 559 | 7 325 | 5 802 | 6 290 | 2 672 | 8 281 | 10 490 | 14 317 | 18 109 | 22 358 | 22 596 |
| Tax | −1 780 | −0 | −0 | −255 | −0 | 170 | 250 | 2 180 | 1 481 | 1 534 | 619 | 759 | 809 | 1 263 | 586 | 1 057 | 1 073 |
| Net profit | −4 878 | −45 490 | −18 796 | 276 | −3 653 | −2 439 | 6 309 | 5 146 | 4 321 | 4 755 | 2 053 | 7 522 | 9 682 | 13 054 | 17 523 | 21 301 | 21 523 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 31 067 | 195 510 | 166 364 | 44 562 | 45 290 | 46 317 | 36 757 | 34 452 | 41 870 | 53 104 | 68 135 | 86 679 | 91 432 | 82 995 | 97 561 | 104 431 | 123 554 |
| Equity | 7 676 | 101 077 | 89 612 | 7 586 | 3 933 | 1 494 | 7 802 | 12 948 | 17 270 | 13 872 | 15 924 | 16 651 | 26 333 | 22 174 | 18 462 | 22 238 | 22 460 |
| Long-term debt | 0 | 28 292 | 3 182 | 1 927 | 1 515 | 5 641 | 0 | 1 489 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 163 | 1 342 |
| Short-term debt | 23 391 | 66 141 | 76 752 | 35 049 | 39 842 | 39 182 | 28 954 | 20 014 | 24 600 | 39 232 | 52 210 | 70 028 | 65 099 | 60 821 | 79 098 | 81 030 | 99 752 |
| Total debt | 23 391 | 94 433 | 76 752 | 36 976 | 41 357 | 44 823 | 28 954 | 21 503 | 24 600 | 39 232 | 52 210 | 70 028 | 65 099 | 60 821 | 79 098 | 82 193 | 101 094 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MM Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Red Pill Ab | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Margrethe Monsen | Chief Executive Officer | 0 companies |
| Sigurd Urdahl | Board of Directors | 0 companies |
| Johan Rylander | Chairman | 0 companies |
| Bjørn Gullik Hogstvedt Ruberg | Board of Directors | 0 companies |