| Revenue | NOK 2,5M | -5% |
| EBITDA | NOK 707K | -58% |
| Net profit | NOK 650K | -52% |
| Total assets | NOK 2,4M | -27% |
| Equity | NOK 1,3M | -3% |
| Employees | 0 | — |
| Item | 2009 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 10 582 | 11 833 | 13 138 | 15 326 | 13 645 | 12 933 | 13 562 | 14 345 | 14 391 | 7 497 | 5 061 | 4 141 | 2 633 | 2 505 |
| Staff expenses | −8 980 | −8 867 | −8 759 | −9 634 | −10 274 | −10 234 | −7 779 | −9 696 | −7 009 | −2 198 | −3 349 | −1 372 | −712 | −1 587 |
| EBITDA | 371 | 634 | 820 | 2 389 | 766 | 1 442 | 4 541 | 3 511 | 6 208 | 3 906 | 1 294 | 2 429 | 1 689 | 707 |
| Depreciation & amort. | −4 | −32 | −46 | −75 | −86 | −75 | −1 551 | −633 | −651 | −305 | −39 | −9 | −0 | −0 |
| EBIT | 367 | 602 | 774 | 2 314 | 680 | 1 367 | 2 990 | 2 879 | 5 558 | 3 602 | 1 255 | 2 420 | 1 689 | 707 |
| Net financials | 12 | 54 | 68 | 79 | 89 | 68 | 49 | 65 | 169 | 234 | 57 | −0 | 62 | 127 |
| Profit before tax | 379 | 656 | 842 | 2 393 | 769 | 1 436 | 3 039 | 2 943 | 5 727 | 3 835 | 1 312 | 2 420 | 1 751 | 834 |
| Tax | 7 | 184 | 236 | 525 | 23 | 122 | 633 | 601 | 1 220 | 753 | 158 | 477 | 385 | 183 |
| Net profit | 371 | 472 | 606 | 1 868 | 746 | 1 313 | 2 406 | 2 343 | 4 506 | 3 082 | 1 154 | 1 943 | 1 366 | 650 |
| Item | 2009 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7 111 | 6 308 | 7 432 | 9 919 | 9 996 | 11 622 | 14 914 | 16 734 | 20 716 | 10 899 | 2 491 | 3 743 | 3 230 | 2 374 |
| Equity | 3 886 | 4 252 | 4 858 | 6 750 | 7 496 | 8 810 | 11 262 | 13 114 | 6 353 | 668 | 1 169 | 1 362 | 1 320 | 1 285 |
| Long-term debt | 1 000 | 0 | 0 | 0 | 0 | 0 | 0 | 20 | 133 | 106 | 80 | 64 | 52 | 42 |
| Short-term debt | 2 225 | 2 056 | 2 574 | 3 169 | 2 500 | 2 812 | 3 652 | 3 600 | 14 229 | 10 125 | 1 242 | 2 318 | 1 858 | 1 047 |
| Total debt | 3 225 | 2 056 | 2 574 | 3 169 | 2 500 | 2 812 | 3 652 | 3 620 | 14 363 | 10 231 | 1 322 | 2 382 | 1 910 | 1 089 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MW Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2022 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Crayon Consulting As | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Mette Wam | Chief Executive Officer | 0 companies |
| Morten Riise | Board of Directors | 0 companies |
| Dag Ole Bøyesen | Board of Directors | 0 companies |
| Melissa Ann Mulholland | Chairman | 0 companies |
| Åge Henry Lønning | Chairman | 0 companies |
| Bente Liberg | Board of Directors | 0 companies |
| Jon Birger Syvertsen | Board of Directors | 0 companies |