| Revenue | NOK 227,5M | +87% |
| EBITDA | NOK 161,2M | +96% |
| Net profit | NOK 124,9M | +113% |
| Total assets | NOK 340,1M | +79% |
| Equity | NOK 126,5M | +318% |
| Employees | 22 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 15 520 | 15 226 | 15 025 | 12 019 | 15 506 | 20 136 | 23 584 | 30 781 | 30 906 | 34 202 | 46 936 | 59 587 | 55 259 | 40 951 | 81 149 | 121 930 | 227 452 |
| Staff expenses | −5 966 | −6 905 | −8 625 | −7 492 | −6 349 | −7 844 | −8 949 | −13 556 | −11 035 | −13 611 | −19 069 | −16 146 | −15 262 | −34 128 | −21 571 | −21 114 | −33 287 |
| EBITDA | 4 950 | 1 288 | 1 377 | 737 | 4 103 | 4 816 | 6 534 | 10 208 | 9 705 | 10 300 | 17 832 | 31 668 | 25 946 | −4 696 | 41 669 | 82 127 | 161 162 |
| Depreciation & amort. | −330 | −321 | −384 | −272 | −179 | −995 | −1 119 | −1 207 | −3 138 | −1 082 | −809 | −2 203 | −3 229 | −2 692 | −4 314 | −4 105 | −5 411 |
| EBIT | 4 619 | 967 | 993 | 465 | 3 924 | 3 822 | 5 415 | 9 001 | 6 568 | 9 218 | 17 023 | 29 465 | 22 716 | −7 389 | 37 354 | 78 021 | 155 751 |
| Net financials | 302 | 265 | 166 | 250 | 233 | 287 | 228 | 145 | 152 | 71 | 4 503 | 14 855 | 21 775 | −2 718 | −122 032 | −2 669 | 4 556 |
| Profit before tax | 4 921 | 1 232 | 1 158 | 715 | 4 158 | 4 108 | 5 643 | 9 146 | 6 719 | 9 289 | 21 526 | 44 320 | 44 491 | −10 106 | −84 677 | 75 353 | 160 307 |
| Tax | 1 330 | 273 | 322 | 202 | 1 164 | 1 317 | 1 549 | 2 552 | 1 845 | 2 286 | 3 846 | 6 288 | 4 915 | −1 981 | 7 626 | 16 587 | 35 393 |
| Net profit | 3 591 | 959 | 836 | 513 | 2 994 | 2 791 | 4 094 | 6 594 | 4 875 | 7 004 | 17 680 | 38 032 | 39 576 | −8 125 | −92 304 | 58 766 | 124 914 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11 936 | 11 410 | 12 713 | 13 262 | 21 266 | 22 817 | 26 264 | 32 915 | 34 619 | 19 246 | 108 825 | 121 440 | 209 086 | 220 126 | 144 171 | 189 657 | 340 085 |
| Equity | 8 089 | 9 048 | 10 385 | 9 986 | 15 329 | 16 687 | 18 731 | 25 326 | 28 151 | 12 095 | 60 176 | 80 837 | 125 040 | 116 915 | 4 863 | 30 232 | 126 457 |
| Long-term debt | 2 | 0 | 0 | 0 | 25 | 91 | 10 | 4 | 0 | 3 | 36 000 | 25 000 | 58 089 | 1 248 | 0 | 129 | 124 959 |
| Short-term debt | 3 845 | 2 361 | 2 328 | 3 275 | 5 912 | 6 039 | 7 523 | 7 586 | 6 468 | 7 148 | 12 650 | 15 603 | 25 957 | 101 963 | 139 308 | 159 297 | 88 669 |
| Total debt | 3 847 | 2 362 | 2 328 | 3 275 | 5 937 | 6 130 | 7 533 | 7 589 | 6 468 | 7 152 | 48 650 | 40 603 | 84 046 | 103 211 | 139 308 | 159 425 | 213 628 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FM Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Chairman | 2019 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Lingit Invest As | Company | 87.7% | 87.7% | 2023 |
Aracari Bidco As | Company | 87.7% | 87.7% | 2024 |
Everway As | Company | 12.3% | 12.3% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Frode Magnar Thulien | Chief Executive Officer | 0 companies |
| Joakim Kjemperud | Board of Directors | 0 companies |
| Svein Sigurd Jacobsen | Chairman | 0 companies |
| Martin Andrew Kerr Mckay | Chairman | 0 companies |
| Richard Thomas James Bell | Board of Directors | 0 companies |
| Seamus Brendan Scullion | Board of Directors | 0 companies |
| Carl Johan Jonas Ekesiöö | Board of Directors | 0 companies |
| Sverre Andreas Hilditch Holbye | Board of Directors | 0 companies |