| Revenue | NOK 9M | +31% |
| EBITDA | NOK 313K | +299% |
| Net profit | NOK 58K | -35% |
| Total assets | NOK 6,3M | +2% |
| Equity | NOK 3,4M | +2% |
| Employees | 8 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6 988 | 2 088 | 5 305 | 3 060 | 1 169 | 322 | 311 | 3 669 | 195 | 330 | 1 263 | 6 802 | 4 926 | 6 525 | 6 649 | 6 923 | 9 041 |
| Staff expenses | −4 956 | −1 478 | −2 901 | −1 330 | −545 | −238 | −1 638 | −174 | −91 | −103 | −926 | −2 030 | −1 293 | −1 963 | −2 450 | −2 622 | −3 522 |
| EBITDA | −279 | −309 | 1 474 | 620 | 328 | 95 | −2 077 | −10 | −19 | 167 | 138 | 1 795 | 120 | 521 | −772 | 78 | 313 |
| Depreciation & amort. | −20 | −20 | −18 | −19 | −13 | −18 | −19 | −11 | −0 | −8 | −13 | −110 | −167 | −111 | −198 | −178 | −209 |
| EBIT | −299 | −330 | 1 456 | 601 | 315 | 77 | −2 095 | −21 | −19 | 159 | 125 | 1 685 | −47 | 409 | −970 | −99 | 104 |
| Net financials | −53 | −23 | 5 | −8 | −5 | 16 | 0 | −1 | −16 | −0 | 0 | −3 | −2 | 1 | −78 | −65 | −30 |
| Profit before tax | −353 | −352 | 1 461 | 593 | 310 | 93 | −2 095 | −22 | −34 | 159 | 125 | 1 682 | −49 | 410 | −1 048 | −164 | 75 |
| Tax | −94 | −97 | 409 | 166 | 87 | 27 | 35 | −0 | −0 | −0 | −0 | −0 | −0 | 34 | −0 | −254 | 16 |
| Net profit | −258 | −255 | 1 051 | 427 | 223 | 65 | −2 130 | −22 | −34 | 159 | 125 | 1 682 | −49 | 377 | −1 048 | 89 | 58 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2 077 | 1 397 | 3 546 | 3 065 | 2 603 | 2 475 | 4 024 | 2 191 | 950 | 797 | 2 558 | 5 277 | 5 326 | 7 763 | 5 556 | 6 215 | 6 336 |
| Equity | −162 | −417 | 634 | 881 | 1 104 | 1 169 | −961 | −982 | −1 016 | −857 | −732 | 950 | 901 | 1 262 | 233 | 3 322 | 3 380 |
| Long-term debt | 0 | 0 | 1 003 | 0 | 0 | 0 | 0 | 0 | 409 | 391 | 2 462 | 1 910 | 1 787 | 2 208 | 2 092 | 1 471 | 2 297 |
| Short-term debt | 1 490 | 996 | 1 909 | 2 185 | 1 499 | 1 306 | 4 985 | 3 174 | 1 558 | 1 263 | 828 | 2 417 | 2 637 | 4 294 | 3 232 | 1 422 | 660 |
| Total debt | 2 239 | 1 814 | 2 912 | 2 185 | 1 499 | 1 306 | 4 985 | 3 174 | 1 967 | 1 654 | 3 290 | 4 327 | 4 425 | 6 501 | 5 324 | 2 893 | 2 957 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2025 | — | — | |
| Deputy Chairman | 2025 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Gratia As | Company | 100.0% | 100.0% | 2022 |
Credo Vekst As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Mike Lauritz Bugge-Erlingsen | Chief Executive Officer | 0 companies |
| Trygve Lindhjem | Board of Directors | 0 companies |
| Trond Espen Hansen | Chairman | 0 companies |
| Mathias Bredholt Moskvil | Board of Directors | 0 companies |
| Lindy Elise Sørbø | Board of Directors | 0 companies |
| Maarika Männik Hansen | Deputy Chairman | 0 companies |
| Anders Anundsen | Chairman | 0 companies |
| Dag Snedal Hanssen | Chairman | 0 companies |
| Charlotte Elaine Netland | Board of Directors | 0 companies |