| Revenue | NOK 764K | +71% |
| EBITDA | NOK 183K | +148% |
| Net profit | NOK 7,6M | +129% |
| Total assets | NOK 85,5M | -31% |
| Equity | NOK 71,8M | -15% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3 536 | 12 250 | 7 086 | 9 750 | 0 | 0 | 5 390 | 0 | 0 | 0 | 268 | 1 058 | 244 | 100 | 200 | 447 | 764 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −285 | −0 | −0 | −0 | −0 |
| EBITDA | 2 920 | 11 296 | 4 389 | 8 573 | −65 | −99 | 84 | −653 | −127 | −129 | −138 | 21 | −1 030 | −1 039 | −308 | −380 | 183 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −10 | −67 |
| EBIT | 2 920 | 11 296 | 4 389 | 8 573 | −65 | −99 | 84 | −653 | −127 | −129 | −138 | 21 | −1 030 | −1 039 | −308 | −390 | 116 |
| Net financials | −5 384 | −7 402 | −25 257 | −22 140 | 4 221 | −8 230 | 4 002 | 11 032 | 15 781 | 3 556 | 40 796 | 1 943 | 11 287 | 67 566 | 4 296 | 3 792 | 7 733 |
| Profit before tax | −2 464 | 3 894 | −20 868 | −13 567 | 4 156 | −8 329 | 4 087 | 10 379 | 15 654 | 3 426 | 40 658 | 1 965 | 10 257 | 66 528 | 3 988 | 3 401 | 7 849 |
| Tax | −690 | 3 728 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | 41 | 315 | 905 | 2 | −0 | 36 | 71 | 222 |
| Net profit | −1 774 | 166 | −20 868 | −13 567 | 4 156 | −8 329 | 4 087 | 10 379 | 15 654 | 3 385 | 40 343 | 1 060 | 10 255 | 66 528 | 3 952 | 3 331 | 7 627 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 107 067 | 98 713 | 50 461 | 22 985 | 25 575 | 19 516 | 20 353 | 35 041 | 39 435 | 39 451 | 76 812 | 76 556 | 79 887 | 120 595 | 158 991 | 124 249 | 85 456 |
| Equity | 46 247 | 46 413 | 27 555 | 13 988 | 18 144 | 9 815 | 13 902 | 23 381 | 26 685 | 30 070 | 68 453 | 69 032 | 78 286 | 117 113 | 120 815 | 84 146 | 71 773 |
| Long-term debt | 17 189 | 47 739 | 22 245 | 6 943 | 6 400 | 8 951 | 4 895 | 9 019 | 12 729 | 8 683 | 1 500 | 3 061 | 1 193 | 1 193 | 32 179 | 27 028 | 5 099 |
| Short-term debt | 43 631 | 4 560 | 661 | 2 053 | 1 031 | 750 | 1 555 | 2 641 | 21 | 698 | 6 860 | 4 463 | 407 | 2 289 | 5 996 | 13 076 | 8 584 |
| Total debt | 60 820 | 52 299 | 22 906 | 8 997 | 7 431 | 9 701 | 6 451 | 11 660 | 12 750 | 9 381 | 8 360 | 7 523 | 1 600 | 3 482 | 38 176 | 40 104 | 13 683 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Eagles Invest As | Company | 45.3% | 45.3% | 2024 |
Torset As | Company | 45.3% | 45.3% | 2024 |
| Individual | 9.5% | 9.5% | 2022 | |
| Individual | 9.5% | 9.5% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Marte Steimler Torset | Chief Executive Officer | 0 companies |
| Thomas Holst Argel | Board of Directors | 0 companies |
| Knut Vidar Lunde | Chairman | 0 companies |