| Revenue | NOK 15,4M | +1% |
| EBITDA | NOK -135K | -143% |
| Net profit | NOK -315K | -657% |
| Total assets | NOK 4,5M | -13% |
| Equity | NOK 1,7M | -16% |
| Employees | 15 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5 933 | 6 432 | 5 331 | 5 785 | 6 353 | 7 576 | 14 705 | 15 511 | 9 378 | 5 948 | 6 065 | 9 361 | 9 172 | 11 860 | 11 897 | 15 304 | 15 387 |
| Staff expenses | −1 978 | −2 549 | −3 131 | −3 072 | −3 166 | −3 620 | −3 842 | −4 331 | −3 364 | −2 802 | −3 857 | −5 216 | −6 855 | −8 520 | −8 488 | −10 070 | −10 188 |
| EBITDA | 135 | 230 | 380 | 378 | 107 | 550 | 342 | 150 | −1 258 | −1 660 | −1 782 | 1 598 | −144 | 554 | −66 | 317 | −135 |
| Depreciation & amort. | −73 | −83 | −89 | −31 | −19 | −2 | −8 | −22 | −54 | −46 | −31 | −0 | −53 | −131 | −211 | −214 | −204 |
| EBIT | 62 | 147 | 291 | 347 | 89 | 547 | 335 | 127 | −1 312 | −1 706 | −1 813 | 1 598 | −197 | 423 | −277 | 102 | −340 |
| Net financials | 26 | 18 | 5 | 14 | 23 | 9 | 53 | 180 | 124 | 1 770 | −12 | −30 | −3 | −21 | −41 | −30 | −64 |
| Profit before tax | 87 | 165 | 296 | 361 | 112 | 556 | 388 | 307 | −1 188 | 64 | −1 825 | 1 568 | −200 | 402 | −318 | 73 | −404 |
| Tax | 27 | 48 | 85 | 102 | 32 | 157 | 105 | 51 | −312 | 30 | −776 | 345 | −44 | 88 | −70 | 16 | −89 |
| Net profit | 60 | 116 | 211 | 259 | 80 | 400 | 283 | 256 | −876 | 34 | −1 049 | 1 223 | −156 | 313 | −248 | 57 | −315 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3 643 | 2 453 | 2 490 | 2 647 | 2 490 | 5 211 | 4 962 | 6 705 | 4 732 | 3 157 | 2 241 | 3 540 | 3 673 | 4 530 | 5 204 | 5 128 | 4 476 |
| Equity | 1 021 | 1 138 | 1 349 | 1 608 | 1 388 | 1 787 | 2 070 | 2 193 | 1 317 | 1 351 | 802 | 2 025 | 1 869 | 2 182 | 1 934 | 1 991 | 1 675 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 150 | 150 | 150 | 360 | 279 | 202 | 150 |
| Short-term debt | 2 622 | 1 315 | 1 140 | 1 038 | 1 103 | 3 423 | 2 892 | 4 512 | 3 415 | 1 806 | 1 289 | 1 365 | 1 654 | 1 987 | 2 991 | 2 936 | 2 651 |
| Total debt | 2 622 | 1 315 | 1 140 | 1 038 | 1 103 | 3 423 | 2 892 | 4 512 | 3 415 | 1 806 | 1 439 | 1 515 | 1 804 | 2 348 | 3 270 | 3 137 | 2 801 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MN Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 20.0% | 20.0% | 2022 | |
| Individual | 20.0% | 20.0% | 2024 | |
| Individual | 20.0% | 20.0% | 2024 | |
| Individual | 20.0% | 20.0% | 2024 | |
| Individual | 20.0% | 20.0% | 2024 | |
| Individual | 20.0% | 20.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Marius Ness Huseklepp | Chief Executive Officer | 0 companies |
| Petter Christian Aakervik | Chairman | 0 companies |
| Ove Ingebrigtsen | Board of Directors | 0 companies |
| Andre Rasmussen | Board of Directors | 0 companies |
| Nils Christian Sudbø Brandtzæg | Chairman | 0 companies |
| Nina Østvik | Board of Directors | 0 companies |
| Lidia Nagelhus | Board of Directors | 0 companies |