| Revenue | NOK 29,6M | +6% |
| EBITDA | NOK 7,5M | +10% |
| Net profit | NOK 5,6M | +11% |
| Total assets | NOK 15M | +8% |
| Equity | NOK 8M | +238% |
| Employees | 15 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 3 039 | 2 308 | 2 790 | 4 010 | 4 772 | 6 101 | 8 799 | 13 310 | 11 346 | 12 969 | 14 782 | 22 458 | 23 983 | 28 028 | 29 614 |
| Staff expenses | −0 | −1 523 | −1 247 | −1 834 | −2 930 | −2 490 | −3 219 | −5 683 | −8 860 | −7 259 | −7 610 | −8 518 | −11 183 | −13 454 | −17 234 | −17 160 |
| EBITDA | 0 | 408 | 430 | 39 | 99 | 655 | 322 | 1 010 | 1 948 | 2 021 | 2 990 | 3 847 | 7 516 | 7 041 | 6 821 | 7 499 |
| Depreciation & amort. | −0 | −146 | −187 | −201 | −206 | −199 | −225 | −211 | −211 | −100 | −119 | −155 | −203 | −251 | −287 | −267 |
| EBIT | 0 | 262 | 242 | −162 | −107 | 456 | 97 | 799 | 1 737 | 1 921 | 2 871 | 3 693 | 7 313 | 6 790 | 6 534 | 7 231 |
| Net financials | 0 | −25 | −22 | −31 | −40 | −36 | −40 | −44 | −31 | −106 | −162 | −151 | −160 | −150 | −21 | −0 |
| Profit before tax | 0 | 237 | 220 | −193 | −147 | 420 | 57 | 755 | 1 706 | 1 815 | 2 709 | 3 542 | 7 153 | 6 640 | 6 513 | 7 231 |
| Tax | −0 | 69 | 63 | −49 | −41 | 121 | 18 | 204 | 470 | 462 | 653 | 819 | 1 578 | 1 463 | 1 437 | 1 592 |
| Net profit | 0 | 168 | 157 | −144 | −106 | 299 | 39 | 551 | 1 236 | 1 353 | 2 056 | 2 723 | 5 576 | 5 177 | 5 076 | 5 639 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | 1 279 | 958 | 1 262 | 1 379 | 1 910 | 2 241 | 3 331 | 4 963 | 8 549 | 10 075 | 11 888 | 16 524 | 17 575 | 13 915 | 14 963 |
| Equity | — | 130 | 287 | 143 | 37 | 336 | 375 | 426 | 1 361 | 1 965 | 2 820 | 3 043 | 8 619 | 5 796 | 2 372 | 8 011 |
| Long-term debt | 0 | 288 | 191 | 469 | 420 | 560 | 469 | 373 | 278 | 3 608 | 3 256 | 3 080 | 2 904 | 2 728 | 0 | 0 |
| Short-term debt | 0 | 861 | 480 | 650 | 923 | 1 014 | 1 396 | 2 532 | 3 323 | 2 976 | 3 999 | 5 765 | 5 001 | 9 051 | 11 543 | 6 952 |
| Total debt | 0 | 1 149 | 671 | 1 119 | 1 342 | 1 574 | 1 865 | 2 905 | 3 601 | 6 584 | 7 255 | 8 845 | 7 905 | 11 779 | 11 543 | 6 952 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MF Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
AJ Chief Executive Officer | Chief Executive Officer | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Sapientia As | Company | 20.0% | 20.0% | 2022 |
Cognitio Holding As | Company | 20.0% | 20.0% | 2022 |
Scio As | Company | 20.0% | 20.0% | 2022 |
| Individual | 20.0% | 20.0% | 2022 | |
Furcifer As | Company | 20.0% | 20.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Marius Frøvig Schneider | Chief Executive Officer | 0 companies |
| Arild Jakob Høe | Chief Executive Officer | 0 companies |
| Christian Listov-Saabye | Chairman | 0 companies |
| Heidi Algarheim | Board of Directors | 0 companies |
| Olav Weider | Board of Directors | 0 companies |
| Vemund Romstad | Board of Directors | 0 companies |
| Håkon Andreas Lomsdal | Chairman | 0 companies |
| Lasse Bjørklund Haakanes | Board of Directors | 0 companies |