| Revenue | NOK 5,8M | -31% |
| EBITDA | NOK -7,1M | -63% |
| Net profit | NOK -5,2M | -72% |
| Total assets | NOK 90,4M | +34% |
| Equity | NOK 61,5M | +30% |
| Employees | 15 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 130 | 395 | 109 | 258 | 306 | 432 | 1 653 | 3 713 | 1 453 | 2 630 | 3 036 | 3 625 | 2 451 | 4 095 | 9 955 | 8 409 | 5 768 |
| Staff expenses | −298 | −0 | −197 | −541 | −540 | −1 072 | −1 275 | −2 130 | −2 376 | −2 668 | −2 876 | −3 650 | −4 568 | −3 891 | −4 425 | −6 387 | −5 757 |
| EBITDA | −520 | 325 | −441 | −1 033 | −1 223 | −1 661 | −1 509 | −2 433 | −5 256 | 1 178 | 194 | −1 382 | −2 506 | −4 319 | −3 587 | −4 353 | −7 106 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −4 | −24 | −66 | −84 | −19 | −0 | −0 | −5 | −10 | −22 | −17 | −56 |
| EBIT | −520 | 325 | −441 | −1 033 | −1 223 | −1 665 | −1 533 | −2 500 | −5 339 | 1 159 | 194 | −1 382 | −2 511 | −4 329 | −3 609 | −4 370 | −7 162 |
| Net financials | 1 | 3 | 2 | 2 | 12 | 3 | 4 | 6 | 3 | −11 | −11 | −21 | −27 | −53 | −249 | −489 | −854 |
| Profit before tax | −519 | 327 | −439 | −1 032 | −1 211 | −1 662 | −1 529 | −2 493 | −5 336 | 1 148 | 183 | −1 403 | −2 538 | −4 382 | −3 859 | −4 859 | −8 017 |
| Tax | −182 | 87 | −153 | −361 | −428 | −526 | −581 | −775 | −1 485 | 181 | −143 | −599 | −560 | −1 028 | −1 517 | −1 830 | −2 816 |
| Net profit | −337 | 240 | −285 | −670 | −783 | −1 136 | −948 | −1 719 | −3 852 | 967 | 326 | −804 | −1 978 | −3 354 | −2 341 | −3 028 | −5 201 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 557 | 1 674 | 1 840 | 1 538 | 1 508 | 3 447 | 3 597 | 9 549 | 6 634 | 10 012 | 24 052 | 31 530 | 35 499 | 46 869 | 55 576 | 67 705 | 90 411 |
| Equity | 166 | 1 307 | 1 341 | 671 | −112 | 1 066 | 118 | 3 869 | 2 065 | 5 371 | 17 694 | 24 957 | 29 069 | 37 561 | 44 360 | 47 407 | 61 507 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 629 | 251 | 0 | 3 000 | 2 438 | 10 680 | 11 688 |
| Short-term debt | 391 | 367 | 499 | 867 | 1 619 | 2 381 | 3 479 | 5 679 | 4 569 | 4 641 | 5 729 | 6 322 | 6 430 | 6 307 | 8 779 | 9 618 | 17 217 |
| Total debt | 391 | 367 | 499 | 867 | 1 619 | 2 381 | 3 479 | 5 679 | 4 569 | 4 641 | 6 358 | 6 573 | 6 430 | 9 307 | 11 216 | 20 298 | 28 905 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Hila As | Company | 8.6% | 8.6% | 2024 |
Hauken Invest As | Company | 7.3% | 7.3% | 2024 |
| Individual | 7.2% | 7.2% | 2024 | |
| Individual | 4.9% | 4.9% | 2024 | |
| Individual | 4.4% | 4.4% | 2024 | |
Eros As | Company | 3.9% | 3.9% | 2024 |
| Individual | 3.1% | 3.1% | 2024 | |
Eidco As | Company | 3.1% | 3.1% | 2024 |
Aha Eiendom As | Company | 2.6% | 2.6% | 2024 |
Get Holding As | Company | 2.5% | 2.5% | 2024 |
| Individual | 2.4% | 2.4% | 2024 | |
Amarillo As | Company | 2.4% | 2.4% | 2024 |
Staur Holding As | Company | 2.1% | 2.1% | 2024 |
Eugen Eide As | Company | 2.0% | 2.0% | 2024 |
Kähler Dorrit Egholm | Company | 2.0% | 2.0% | 2023 |
Octavius As | Company | 1.8% | 1.8% | 2024 |
Shelter As | Company | 1.7% | 1.7% | 2024 |
Jmi Invest As | Company | 1.5% | 1.5% | 2024 |
Mimes Invest As | Company | 1.4% | 1.4% | 2024 |
Seanergy As | Company | 1.4% | 1.4% | 2024 |
Sjøheim As | Company | 1.3% | 1.3% | 2024 |
Je. Dahl Holding As | Company | 1.3% | 1.3% | 2024 |
Arnesen Holding As | Company | 1.3% | 1.3% | 2024 |
Leiv Eiriksson Nyskaping As | Company | 1.3% | 1.3% | 2024 |
Lbt Holding As | Company | 1.1% | 1.1% | 2024 |
Vienberg Holding As | Company | 1.1% | 1.1% | 2024 |
Rock As | Company | 1.0% | 1.0% | 2024 |
Varmbo Holding As | Company | 1.0% | 1.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Lein Staveli | Chief Executive Officer | 0 companies |
| Odd Svein Hjelmeland | Board of Directors | 0 companies |
| Ann Elida Eide | Board of Directors | 0 companies |
| Kent Thomas Hågenstad Ranum | Board of Directors | 0 companies |
| Harald Fredrik Hodne Ulltveit-Moe | Board of Directors | 0 companies |
| Hans Peter Kurz | Board of Directors | 0 companies |
| Jørn Kværness | Chairman | 0 companies |
| Heidi Irene Blengsli Aabel | Board of Directors | 0 companies |