| Revenue | NOK 0 | — |
| EBITDA | NOK 0 | — |
| Net profit | NOK 50K | +113% |
| Total assets | NOK 12,2M | -53% |
| Equity | NOK 4,3M | -43% |
| Employees | 46 | — |
| Item | 2009 | 2011 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 23 052 | 31 942 | 35 258 | 33 693 | 27 544 | 29 621 | 38 944 | 41 984 | 54 332 | 61 109 | 63 929 | 71 552 | 69 589 | 0 |
| Staff expenses | −11 477 | −17 665 | −22 734 | −24 387 | −21 249 | −21 644 | −27 667 | −32 650 | −43 448 | −50 434 | −52 211 | −59 105 | −60 793 | −0 |
| EBITDA | −627 | 3 172 | 33 | 807 | −791 | 1 028 | 3 780 | 1 287 | 3 126 | 4 519 | 5 717 | 3 664 | 8 | 0 |
| Depreciation & amort. | −45 | −46 | −61 | −77 | −33 | −61 | −125 | −359 | −451 | −481 | −521 | −605 | −376 | −0 |
| EBIT | −672 | 3 126 | −28 | 731 | −824 | 968 | 3 656 | 928 | 2 676 | 4 038 | 5 196 | 3 059 | −368 | 0 |
| Net financials | 43 | 70 | 60 | 37 | 6 | −16 | 38 | 1 | 7 | 4 | 25 | −296 | 38 | 92 |
| Profit before tax | −629 | 3 196 | 32 | 768 | −818 | 952 | 3 693 | 929 | 2 683 | 4 041 | 5 221 | 2 762 | −330 | 92 |
| Tax | −233 | 941 | 73 | 224 | −325 | 69 | 695 | 79 | 599 | 861 | 1 164 | 519 | 47 | 42 |
| Net profit | −396 | 2 255 | −41 | 544 | −493 | 883 | 2 998 | 850 | 2 083 | 3 180 | 4 057 | 2 244 | −376 | 50 |
| Item | 2009 | 2011 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6 367 | 10 054 | 10 368 | 9 201 | 7 863 | 9 561 | 15 769 | 15 989 | 21 041 | 26 167 | 27 063 | 28 430 | 25 779 | 12 163 |
| Equity | 1 862 | 1 284 | 1 523 | 1 867 | 1 374 | 1 157 | 2 655 | 3 875 | 6 068 | 4 971 | 6 708 | 7 638 | 7 558 | 4 291 |
| Long-term debt | 69 | 0 | 36 | 0 | 0 | 268 | 936 | 825 | 698 | 592 | 474 | 373 | 0 | 0 |
| Short-term debt | 4 436 | 8 770 | 8 809 | 7 334 | 6 489 | 8 135 | 12 178 | 11 288 | 14 275 | 20 603 | 19 882 | 20 419 | 18 221 | 7 872 |
| Total debt | 4 506 | 8 770 | 8 845 | 7 334 | 6 489 | 8 404 | 13 114 | 12 113 | 14 973 | 21 195 | 20 356 | 20 792 | 18 221 | 7 872 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Expand As | Company | 46.8% | 46.8% | 2024 |
Einan Holding As | Company | 14.0% | 14.0% | 2024 |
To B As | Company | 14.0% | 14.0% | 2024 |
Hegjen As | Company | 9.0% | 9.0% | 2024 |
Rainfall As | Company | 5.4% | 5.4% | 2023 |
Obst! As | Company | 5.2% | 5.2% | 2024 |
Hidi As | Company | 5.2% | 5.2% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Lied | Chief Executive Officer | 0 companies |
| Turi Birkeland | Board of Directors | 0 companies |
| Magnar Bakketeig | Chairman | 0 companies |