| Revenue | NOK 16M | +7% |
| EBITDA | NOK 3,8M | -1% |
| Net profit | NOK 3,3M | +2% |
| Total assets | NOK 22,9M | -20% |
| Equity | NOK 7,7M | +1% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4 658 | 6 578 | 6 733 | 8 308 | 8 137 | 11 937 | 11 099 | 9 854 | 10 092 | 16 004 | 17 831 | 24 786 | 14 956 | 15 969 |
| Staff expenses | −3 153 | −4 245 | −4 334 | −5 096 | −4 992 | −5 633 | −3 750 | −210 | −136 | −786 | −811 | −459 | −0 | −0 |
| EBITDA | 293 | 1 002 | 1 022 | −349 | −839 | 1 371 | 3 325 | 2 426 | 1 790 | 4 357 | 4 476 | 12 319 | 3 835 | 3 808 |
| Depreciation & amort. | −89 | −51 | −47 | −313 | −295 | −220 | −7 | −7 | −2 | −0 | −0 | −0 | −0 | −0 |
| EBIT | 204 | 951 | 975 | −662 | −1 134 | 1 151 | 3 317 | 2 419 | 1 789 | 4 357 | 4 476 | 12 319 | 3 835 | 3 808 |
| Net financials | 175 | 79 | 121 | 85 | 53 | 151 | 115 | 248 | 21 | 86 | 196 | −16 | 361 | 468 |
| Profit before tax | 379 | 1 030 | 1 097 | −576 | −1 081 | 1 302 | 3 433 | 2 667 | 1 809 | 4 443 | 4 672 | 12 303 | 4 196 | 4 276 |
| Tax | 108 | 289 | 311 | −157 | −297 | 355 | 931 | 668 | 437 | 1 024 | 1 028 | 2 707 | 923 | 941 |
| Net profit | 271 | 741 | 785 | −419 | −785 | 948 | 2 501 | 1 998 | 1 372 | 3 419 | 3 643 | 9 596 | 3 273 | 3 335 |
| Item | 2008 | 2009 | 2010 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3 779 | 4 768 | 6 067 | 8 529 | 8 701 | 13 065 | 14 130 | 11 131 | 11 211 | 15 923 | 16 717 | 28 783 | 28 664 | 22 918 |
| Equity | 611 | 1 352 | 2 137 | 2 106 | 1 967 | 1 978 | 1 985 | 2 017 | 1 932 | 2 014 | 1 974 | 11 570 | 7 616 | 7 666 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 090 | 0 | 0 |
| Short-term debt | 3 167 | 3 416 | 3 930 | 6 423 | 6 734 | 11 087 | 12 145 | 9 115 | 9 279 | 13 909 | 14 743 | 16 122 | 21 048 | 15 252 |
| Total debt | 3 167 | 3 416 | 3 930 | 6 423 | 6 734 | 11 087 | 12 145 | 9 115 | 9 279 | 13 909 | 14 743 | 17 213 | 21 048 | 15 252 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Mercell Midco As | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Terje Wibe | Chairman | 0 companies |
| Fredrik Eeg | Chairman | 0 companies |