| Revenue | NOK 771M | +10% |
| EBITDA | NOK -30M | -55% |
| Net profit | NOK -17,9M | +32% |
| Total assets | NOK 262,9M | -11% |
| Equity | NOK 25,6M | -41% |
| Employees | 125 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 57 365 | 60 983 | 114 405 | 128 921 | 186 134 | 323 870 | 359 353 | 281 237 | 332 703 | 354 242 | 486 817 | 445 272 | 561 633 | 701 104 | 771 019 |
| Staff expenses | −7 161 | −10 107 | −14 284 | −17 217 | −21 948 | −30 158 | −33 804 | −39 031 | −41 285 | −53 199 | −66 422 | −83 076 | −91 218 | −110 075 | −119 311 |
| EBITDA | 3 110 | 2 877 | 6 730 | 7 658 | 11 223 | 24 545 | 31 223 | 24 546 | 16 125 | 13 312 | 19 822 | 29 167 | 37 650 | −19 368 | −29 974 |
| Depreciation & amort. | −6 | −22 | −17 | −79 | −226 | −685 | −1 176 | −1 421 | −2 040 | −1 448 | −3 416 | −4 019 | −4 756 | −5 404 | −7 064 |
| EBIT | 3 104 | 2 855 | 6 713 | 7 578 | 10 996 | 23 860 | 30 047 | 23 125 | 14 085 | 11 863 | 16 407 | 25 148 | 32 893 | −24 772 | −37 037 |
| Net financials | 181 | 33 | 17 | 171 | 131 | 98 | −200 | 830 | −318 | 1 994 | −696 | −13 971 | −1 639 | −7 131 | 10 107 |
| Profit before tax | 3 285 | 2 889 | 6 730 | 7 749 | 11 128 | 23 959 | 29 847 | 23 956 | 13 767 | 13 858 | 15 710 | 11 177 | 31 255 | −31 903 | −26 930 |
| Tax | 919 | 819 | 1 893 | 2 177 | 3 126 | 6 547 | 8 075 | 6 239 | 3 338 | 2 645 | 3 379 | 5 156 | 6 884 | −5 478 | −9 050 |
| Net profit | 2 366 | 2 070 | 4 837 | 5 572 | 8 001 | 17 412 | 21 772 | 17 716 | 10 430 | 11 213 | 12 331 | 6 021 | 24 370 | −26 425 | −17 880 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 15 080 | 20 569 | 44 627 | 45 020 | 80 659 | 116 339 | 184 716 | 192 529 | 181 245 | 160 378 | 194 189 | 189 621 | 279 166 | 296 424 | 262 878 |
| Equity | 2 389 | 4 459 | 7 296 | 10 668 | 16 469 | 30 881 | 47 653 | 61 719 | 59 649 | 60 791 | 59 508 | 65 529 | 69 883 | 43 458 | 25 579 |
| Long-term debt | 0 | 0 | 0 | 0 | 1 743 | 5 580 | 10 267 | 6 351 | 4 885 | 5 701 | 7 227 | 12 221 | 19 441 | 13 440 | 10 325 |
| Short-term debt | 12 690 | 16 110 | 35 197 | 31 635 | 62 447 | 79 879 | 126 795 | 124 458 | 116 710 | 93 886 | 127 454 | 111 871 | 189 842 | 239 526 | 226 974 |
| Total debt | 12 690 | 16 110 | 37 332 | 34 352 | 64 189 | 85 458 | 137 063 | 130 810 | 121 596 | 99 587 | 134 681 | 124 092 | 209 283 | 252 966 | 237 299 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 64.0% | 64.0% | 2022 | |
Btp Holding As | Company | 26.2% | 26.2% | 2022 |
KF ENTREPRENØR AS | Company | 2.5% | 2.5% | 2022 |
| Individual | 1.3% | 1.3% | 2022 | |
| Individual | 1.2% | 1.2% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Stjern | Chief Executive Officer | 0 companies |
| Rune Garberg | Board of Directors | 0 companies |
| Harald Pedersen | Board of Directors | 0 companies |
| Fredrik Fornebo | Board of Directors | 0 companies |
| Steffen Strand | Board of Directors | 0 companies |
| Thomas Ellingsen | Chairman | 0 companies |
| Petter Elvestad | Board of Directors | 0 companies |
| Helge Gitmark Valeur | Board of Directors | 0 companies |