| Revenue | NOK 48,7M | +12% |
| EBITDA | NOK 5,2M | +25% |
| Net profit | NOK 3,8M | +27% |
| Total assets | NOK 11,5M | -16% |
| Equity | NOK 3,4M | +26% |
| Employees | 8 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 26 665 | 20 570 | 15 892 | 18 149 | 17 105 | 20 523 | 23 700 | 27 566 | 34 711 | 35 062 | 32 903 | 34 456 | 42 977 | 41 425 | 41 020 | 43 564 | 48 713 |
| Staff expenses | −0 | −1 862 | −1 775 | −1 302 | −1 327 | −1 308 | −1 395 | −1 476 | −1 813 | −2 162 | −2 399 | −2 512 | −2 579 | −2 617 | −2 903 | −3 079 | −3 754 | −3 901 |
| EBITDA | 0 | −489 | 727 | 1 395 | 1 285 | 1 953 | 1 792 | 2 741 | 3 988 | 5 049 | 4 131 | 3 095 | 3 380 | 7 334 | 7 463 | 5 231 | 4 136 | 5 177 |
| Depreciation & amort. | −0 | −54 | −130 | −146 | −135 | −140 | −146 | −99 | −82 | −73 | −98 | −123 | −166 | −193 | −191 | −259 | −155 | −150 |
| EBIT | 0 | −543 | 598 | 1 249 | 1 150 | 1 812 | 1 647 | 2 642 | 3 906 | 4 976 | 4 034 | 2 972 | 3 214 | 7 140 | 7 272 | 4 971 | 3 982 | 5 027 |
| Net financials | 0 | −28 | −38 | −17 | 19 | 13 | −121 | 34 | 85 | 395 | 41 | 25 | −388 | 316 | 553 | 4 | −133 | −132 |
| Profit before tax | 0 | −571 | 560 | 1 232 | 1 168 | 1 826 | 1 525 | 2 676 | 3 991 | 5 371 | 4 074 | 2 996 | 2 826 | 7 456 | 7 825 | 4 975 | 3 849 | 4 895 |
| Tax | −0 | −163 | 157 | 346 | 329 | 497 | 426 | 624 | 1 034 | 1 239 | 963 | 674 | 697 | 1 576 | 1 594 | 1 094 | 846 | 1 074 |
| Net profit | 0 | −408 | 403 | 886 | 839 | 1 329 | 1 099 | 2 052 | 2 957 | 4 132 | 3 112 | 2 323 | 2 129 | 5 880 | 6 231 | 3 880 | 3 002 | 3 820 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | 5 663 | 3 546 | 4 191 | 5 083 | 5 175 | 5 836 | 6 441 | 9 065 | 11 416 | 11 836 | 11 907 | 11 514 | 19 036 | 16 236 | 12 455 | 13 726 | 11 506 |
| Equity | — | 765 | 1 168 | 2 553 | 2 592 | 3 021 | 1 976 | 4 028 | 5 013 | 6 265 | 4 938 | 5 961 | 3 106 | 828 | 686 | 666 | 2 716 | 3 416 |
| Long-term debt | 0 | 76 | 0 | 0 | 0 | 0 | 0 | 4 | 0 | 0 | 0 | 0 | 0 | 2 600 | 1 738 | 1 767 | 1 367 | 967 |
| Short-term debt | 0 | 4 822 | 2 379 | 1 638 | 2 491 | 2 154 | 3 860 | 2 410 | 4 052 | 5 151 | 6 898 | 5 946 | 8 408 | 15 608 | 13 812 | 10 022 | 9 643 | 7 122 |
| Total debt | 0 | 4 898 | 2 379 | 1 638 | 2 491 | 2 154 | 3 860 | 2 414 | 4 052 | 5 151 | 6 898 | 5 946 | 8 408 | 18 208 | 15 550 | 11 789 | 11 010 | 8 090 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MA Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Inveko As | Company | 90.0% | 90.0% | 2024 |
| Individual | 7.6% | 7.6% | 2024 | |
| Individual | 2.4% | 2.4% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Aanensen | Chief Executive Officer | 0 companies |
| Trond Aanensen | Chairman | 0 companies |