| Revenue | NOK 19,5M | +2% |
| EBITDA | NOK -17K | -126% |
| Net profit | NOK -65K | -208% |
| Total assets | NOK 3,5M | -7% |
| Equity | NOK 1,4M | -4% |
| Employees | 41 | — |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8 177 | 11 885 | 13 570 | 13 800 | 16 367 | 16 676 | 18 057 | 17 100 | 16 425 | 16 256 | 17 386 | 17 816 | 19 145 | 19 458 |
| Staff expenses | −7 270 | −10 160 | −12 742 | −13 127 | −15 382 | −15 291 | −16 500 | −16 424 | −15 872 | −15 686 | −16 741 | −15 187 | −17 247 | −17 214 |
| EBITDA | −92 | 435 | 225 | 133 | 132 | 401 | 354 | 161 | 258 | 190 | −709 | 645 | 68 | −17 |
| Depreciation & amort. | −41 | −35 | −23 | −46 | −46 | −46 | −39 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | −133 | 400 | 201 | 86 | 85 | 354 | 316 | 161 | 258 | 190 | −709 | 645 | 68 | −17 |
| Net financials | −21 | −18 | −4 | −7 | −1 | −26 | −5 | 148 | −0 | −9 | −4 | 3 | 9 | −51 |
| Profit before tax | −154 | 383 | 197 | 80 | 84 | 329 | 311 | 309 | 258 | 181 | −713 | 648 | 77 | −68 |
| Tax | −21 | 125 | 84 | 36 | 30 | 103 | 84 | 46 | 57 | 40 | −157 | 143 | 17 | −3 |
| Net profit | −133 | 258 | 113 | 44 | 54 | 226 | 227 | 263 | 201 | 141 | −556 | 506 | 60 | −65 |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 483 | 2 799 | 4 259 | 2 971 | 3 308 | 3 800 | 4 123 | 3 904 | 5 079 | 4 552 | 3 716 | 5 377 | 3 784 | 3 528 |
| Equity | −32 | 225 | 338 | 382 | 436 | 662 | 889 | 1 152 | 1 353 | 1 493 | 937 | 1 442 | 1 503 | 1 438 |
| Long-term debt | 0 | 303 | 468 | 385 | 319 | 223 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1 168 | 2 270 | 3 453 | 2 204 | 2 553 | 2 914 | 3 234 | 2 752 | 3 727 | 3 058 | 2 779 | 3 935 | 2 281 | 2 090 |
| Total debt | 1 516 | 2 574 | 3 921 | 2 589 | 2 872 | 3 137 | 3 234 | 2 752 | 3 727 | 3 058 | 2 779 | 3 935 | 2 281 | 2 090 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MN Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Nsk Holding As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Mats Nygaard Johnsen | Chief Executive Officer | 0 companies |
| Kjartan Karlsen | Chairman | 0 companies |