| Revenue | NOK 2M | -30% |
| EBITDA | NOK -127K | +64% |
| Net profit | NOK -99K | +67% |
| Total assets | NOK 1,3M | -30% |
| Equity | NOK 1,2M | -8% |
| Employees | 1 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5 839 | 7 946 | 7 466 | 6 612 | 6 785 | 5 144 | 5 363 | 5 517 | 4 331 | 4 269 | 3 265 | 3 299 | 3 175 | 3 704 | 3 712 | 2 868 | 2 002 |
| Staff expenses | −2 147 | −2 485 | −2 718 | −2 754 | −3 003 | −2 335 | −2 548 | −2 431 | −2 080 | −1 915 | −898 | −1 219 | −1 254 | −1 461 | −1 427 | −1 471 | −455 |
| EBITDA | 484 | 250 | −297 | 531 | 505 | 143 | 256 | 752 | 290 | 224 | 533 | 315 | 256 | 410 | 389 | −355 | −127 |
| Depreciation & amort. | −7 | −34 | −54 | −102 | −105 | −0 | −0 | −0 | −118 | −117 | −117 | −116 | −104 | −119 | −86 | −16 | −0 |
| EBIT | 477 | 216 | −351 | 429 | 400 | 143 | 256 | 752 | 173 | 107 | 415 | 199 | 152 | 291 | 303 | −371 | −127 |
| Net financials | 7 | −14 | −203 | −247 | −228 | −231 | −219 | −173 | −153 | −147 | −142 | −154 | −115 | −106 | −86 | −14 | 1 |
| Profit before tax | 484 | 202 | −554 | 182 | 172 | −88 | 37 | 579 | 20 | −40 | 273 | 45 | 37 | 186 | 218 | −385 | −126 |
| Tax | 28 | 58 | −153 | 57 | 54 | −16 | 10 | 110 | −33 | −9 | 63 | 11 | 11 | 42 | 48 | −82 | −28 |
| Net profit | 456 | 144 | −401 | 125 | 118 | −72 | 27 | 469 | 53 | −31 | 210 | 34 | 26 | 144 | 170 | −303 | −99 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2 405 | 5 980 | 6 488 | 6 812 | 6 067 | 5 943 | 5 621 | 5 604 | 5 479 | 5 074 | 4 990 | 4 825 | 4 729 | 4 774 | 2 396 | 1 783 | 1 251 |
| Equity | 738 | 882 | 481 | 606 | 724 | 652 | 679 | 1 148 | 1 202 | 1 170 | 1 381 | 1 414 | 1 441 | 1 584 | 1 754 | 1 281 | 1 183 |
| Long-term debt | 0 | 2 587 | 3 650 | 3 950 | 3 950 | 3 914 | 3 769 | 3 612 | 3 442 | 3 307 | 3 118 | 2 910 | 2 798 | 2 641 | 156 | 74 | 46 |
| Short-term debt | 1 667 | 2 510 | 2 356 | 2 255 | 1 393 | 1 377 | 1 173 | 844 | 836 | 597 | 491 | 502 | 491 | 548 | 486 | 428 | 22 |
| Total debt | 1 667 | 5 098 | 6 006 | 6 205 | 5 343 | 5 291 | 4 941 | 4 455 | 4 278 | 3 904 | 3 609 | 3 411 | 3 289 | 3 190 | 642 | 501 | 68 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MO Chief Executive Officer | Chief Executive Officer | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 24.3% | 24.3% | 2022 | |
| Individual | 11.2% | 11.2% | 2022 | |
Hauge Eiendom Da | Company | 9.3% | 9.3% | 2022 |
Per Harald Eikrem As | Company | 9.3% | 9.3% | 2022 |
| Individual | 9.3% | 9.3% | 2022 | |
| Individual | 6.5% | 6.5% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Magne Olav Grimstad | Chief Executive Officer | 0 companies |
| Einar Grimstad | Board of Directors | 0 companies |
| Kjartan Kleppe | Board of Directors | 0 companies |
| Bjarte Hauge | Board of Directors | 0 companies |