| Revenue | NOK 281K | -70% |
| EBITDA | NOK -1,1M | -22% |
| Net profit | NOK -1,1M | -46% |
| Total assets | NOK 548K | -50% |
| Equity | NOK -884K | -451% |
| Employees | 1 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2 625 | 530 | 1 068 | 2 041 | 1 266 | 2 339 | 978 | 109 | 460 | 720 | 846 | 955 | 1 134 | 1 139 | 954 | 1 596 | 927 | 281 |
| Staff expenses | −361 | −315 | −295 | −491 | −494 | −1 138 | −498 | −286 | −473 | −474 | −473 | −482 | −479 | −477 | −774 | −797 | −1 010 | −651 |
| EBITDA | 1 781 | −294 | 176 | 929 | 358 | 581 | 124 | −461 | −174 | 42 | 190 | 294 | 353 | 480 | −104 | 652 | −916 | −1 120 |
| Depreciation & amort. | −86 | −68 | −55 | −49 | −52 | −42 | −22 | −18 | −14 | −11 | −9 | −7 | −6 | −5 | −4 | −3 | −2 | −1 |
| EBIT | 1 696 | −362 | 121 | 881 | 305 | 539 | 102 | −479 | −188 | 30 | 181 | 286 | 347 | 475 | −108 | 649 | −918 | −1 121 |
| Net financials | 128 | 116 | 69 | 87 | 78 | 77 | 61 | 41 | 27 | 19 | 18 | 8 | 16 | 11 | 8 | 2 | 17 | −15 |
| Profit before tax | 1 824 | −247 | 191 | 968 | 383 | 616 | 162 | −437 | −162 | 49 | 199 | 295 | 364 | 485 | −100 | 650 | −901 | −1 136 |
| Tax | 528 | −55 | 43 | 279 | 114 | 181 | 50 | −0 | −0 | −0 | −0 | −0 | 72 | 107 | −0 | 121 | −121 | −0 |
| Net profit | 1 297 | −192 | 148 | 689 | 269 | 435 | 112 | −437 | −162 | 49 | 199 | 295 | 291 | 379 | −100 | 529 | −780 | −1 136 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4 849 | 3 518 | 3 553 | 4 497 | 4 643 | 4 501 | 3 780 | 3 232 | 3 087 | 2 777 | 2 717 | 3 134 | 3 696 | 2 838 | 1 722 | 1 522 | 1 086 | 548 |
| Equity | 3 988 | 3 196 | 3 343 | 4 032 | 3 301 | 3 987 | 3 498 | 3 061 | 2 500 | 2 549 | 2 637 | 2 632 | 2 723 | 1 102 | 1 002 | 1 032 | 252 | −884 |
| Long-term debt | 0 | 12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 404 | 0 |
| Short-term debt | 861 | 310 | 210 | 465 | 1 342 | 514 | 281 | 171 | 587 | 229 | 80 | 502 | 973 | 1 736 | 720 | 490 | 430 | 1 008 |
| Total debt | 861 | 322 | 210 | 465 | 1 342 | 514 | 281 | 171 | 587 | 229 | 80 | 502 | 973 | 1 736 | 720 | 490 | 834 | 1 431 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
TJ Deputy Member | Deputy Member | 2004 | — | — |
No data on file.
No shareholder data available.
| Person | Role here | Other companies |
|---|---|---|
| Michael Leo Aagreen | Chief Executive Officer | 0 companies |
| Thore-Jan Johansen | Deputy Member | 0 companies |