| Revenue | NOK 38M | -5% |
| EBITDA | NOK -2M | -706% |
| Net profit | NOK -1,5M | -1576% |
| Total assets | NOK 19,1M | -7% |
| Equity | NOK 16,5M | -9% |
| Employees | 7 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 8 291 | 4 697 | 4 736 | 5 547 | 9 489 | 10 359 | 13 421 | 19 018 | 22 133 | 23 219 | 27 831 | 30 394 | 33 842 | 40 087 | 41 040 | 39 889 | 37 987 |
| Staff expenses | −0 | −405 | −448 | −42 | −650 | −586 | −576 | −655 | −1 352 | −1 764 | −2 642 | −4 561 | −4 529 | −4 537 | −5 269 | −5 732 | −5 655 | −6 330 |
| EBITDA | 0 | 794 | 257 | 140 | 500 | 1 237 | 1 364 | 1 647 | 2 177 | 2 408 | 1 237 | 1 171 | 743 | 616 | 2 164 | 1 735 | 327 | −1 979 |
| Depreciation & amort. | −0 | −0 | −37 | −3 | −6 | −14 | −14 | −27 | −47 | −83 | −86 | −75 | −77 | −60 | −72 | −72 | −69 | −72 |
| EBIT | 0 | 794 | 220 | 136 | 494 | 1 223 | 1 350 | 1 620 | 2 130 | 2 326 | 1 151 | 1 096 | 666 | 556 | 2 092 | 1 663 | 258 | −2 051 |
| Net financials | 0 | −42 | −24 | −5 | −14 | 36 | 20 | 5 | −17 | −13 | −152 | −188 | −166 | 288 | −143 | −437 | 116 | 515 |
| Profit before tax | 0 | 751 | 196 | 132 | 480 | 1 260 | 1 370 | 1 624 | 2 113 | 2 313 | 999 | 908 | 501 | 844 | 1 948 | 1 225 | 373 | −1 537 |
| Tax | −0 | 216 | 64 | 37 | 159 | 380 | 410 | 437 | 788 | 418 | 225 | 189 | 120 | 183 | 437 | 275 | 269 | −0 |
| Net profit | 0 | 535 | 132 | 95 | 320 | 879 | 960 | 1 188 | 1 325 | 1 895 | 774 | 719 | 380 | 661 | 1 511 | 951 | 104 | −1 537 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | 1 828 | 1 446 | 2 212 | 2 553 | 4 345 | 5 191 | 5 803 | 9 076 | 10 561 | 11 492 | 13 079 | 14 542 | 16 316 | 20 611 | 21 796 | 20 452 | 19 051 |
| Equity | — | 689 | 821 | 1 815 | 2 036 | 2 815 | 3 275 | 4 463 | 6 338 | 8 233 | 9 006 | 9 725 | 12 305 | 12 966 | 14 478 | 15 429 | 18 005 | 16 468 |
| Long-term debt | 0 | 0 | 0 | 0 | 1 | 24 | 15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 872 | 498 | 397 | 517 | 1 506 | 1 900 | 1 340 | 2 739 | 2 328 | 2 486 | 3 354 | 2 237 | 3 349 | 6 133 | 6 367 | 2 448 | 2 583 |
| Total debt | 0 | 1 139 | 625 | 397 | 518 | 1 530 | 1 916 | 1 340 | 2 739 | 2 328 | 2 486 | 3 354 | 2 237 | 3 349 | 6 133 | 6 367 | 2 448 | 2 583 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Grubesand As | Company | 82.0% | 82.0% | 2022 |
Dream Path As | Company | 9.8% | 9.8% | 2022 |
Nova - Invest As | Company | 4.9% | 4.9% | 2022 |
Jaspeke As | Company | 3.3% | 3.3% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Lie | Chief Executive Officer | 0 companies |
| Abraham Foss | Chairman | 0 companies |
| Thomas Arbo Høeg | Board of Directors | 0 companies |
| Knut Øivind Vangen Randen | Board of Directors | 0 companies |
| Johan Andreas Aas | Board of Directors | 0 companies |
| Vebjørn Hoff | Board of Directors | 0 companies |