| Revenue | NOK 119,2M | +0% |
| EBITDA | NOK 7,2M | -5% |
| Net profit | NOK 2M | -32% |
| Total assets | NOK 59,4M | +6% |
| Equity | NOK 24,8M | +4% |
| Employees | 28 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 69 996 | 69 866 | 81 527 | 94 524 | 91 182 | 96 084 | 95 403 | 105 804 | 106 043 | 113 295 | 103 633 | 99 782 | 123 924 | 105 559 | 106 092 | 119 378 | 119 243 |
| Staff expenses | −8 258 | −8 896 | −10 361 | −11 291 | −11 006 | −11 836 | −11 923 | −12 229 | −13 623 | −13 822 | −13 555 | −13 367 | −12 240 | −13 129 | −14 188 | −15 322 | −15 759 |
| EBITDA | 4 837 | 5 501 | 6 127 | 6 233 | 5 654 | 5 713 | 5 037 | 7 800 | 5 905 | 7 940 | 5 688 | 6 074 | 19 535 | 6 372 | 6 097 | 7 556 | 7 203 |
| Depreciation & amort. | −1 268 | −1 218 | −1 516 | −1 896 | −2 132 | −2 381 | −2 415 | −2 889 | −2 635 | −2 688 | −3 177 | −2 125 | −2 277 | −2 235 | −2 680 | −3 258 | −4 042 |
| EBIT | 3 569 | 4 283 | 4 611 | 4 336 | 3 522 | 3 332 | 2 622 | 4 911 | 3 270 | 5 253 | 2 511 | 3 948 | 17 258 | 4 138 | 3 418 | 4 298 | 3 161 |
| Net financials | −6 760 | 3 757 | −1 514 | 695 | 781 | −1 612 | −1 381 | −2 060 | −383 | −334 | −573 | −542 | −577 | −66 | −78 | −605 | −653 |
| Profit before tax | −3 192 | 8 040 | 3 097 | 5 031 | 4 303 | 1 720 | 1 241 | 2 852 | 2 887 | 4 919 | 1 938 | 3 406 | 16 680 | 4 072 | 3 340 | 3 694 | 2 508 |
| Tax | −851 | 2 250 | 896 | 1 409 | 1 211 | 569 | 445 | 848 | 698 | 1 157 | 438 | 751 | 3 670 | 897 | 735 | 814 | 552 |
| Net profit | −2 340 | 5 791 | 2 201 | 3 622 | 3 092 | 1 152 | 796 | 2 004 | 2 189 | 3 762 | 1 500 | 2 656 | 13 011 | 3 175 | 2 605 | 2 880 | 1 956 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 26 670 | 29 524 | 29 792 | 33 582 | 40 392 | 46 628 | 47 850 | 46 828 | 47 992 | 48 731 | 48 185 | 45 762 | 61 874 | 49 529 | 50 552 | 55 832 | 59 418 |
| Equity | 2 111 | 7 902 | 8 603 | 11 225 | 14 317 | 14 319 | 14 114 | 14 618 | 15 307 | 17 069 | 17 569 | 20 225 | 33 235 | 24 410 | 26 302 | 23 865 | 24 848 |
| Long-term debt | 0 | 0 | −169 | −93 | 16 652 | 21 700 | 21 240 | 22 431 | 20 144 | 17 440 | 21 153 | 16 796 | 17 202 | 12 342 | 10 971 | 17 928 | 16 916 |
| Short-term debt | 7 382 | 9 521 | 8 905 | 10 731 | 9 347 | 10 586 | 12 491 | 9 779 | 12 541 | 14 222 | 9 463 | 8 742 | 11 437 | 12 777 | 13 279 | 14 039 | 17 654 |
| Total debt | 24 559 | 21 622 | 21 020 | 22 264 | 25 998 | 32 286 | 33 731 | 32 210 | 32 685 | 31 662 | 30 616 | 25 537 | 28 638 | 25 119 | 24 250 | 31 967 | 34 570 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PI Deputy Member | Deputy Member | 2011 | — | — |
MC Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Arvid Nyborg As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Per Ivar Molund | Deputy Member | 0 companies |
| Marte Camilla Gabrielsen Nyborg | Chief Executive Officer | 0 companies |
| Kristoffer Gabrielsen Nyborg | Board of Directors | 0 companies |
| Steinar Stephansen | Board of Directors | 0 companies |
| Arvid Nyborg | Chairman | 0 companies |