| Revenue | NOK 80,5M | -37% |
| EBITDA | NOK -1,2M | -212% |
| Net profit | NOK 1,6M | -48% |
| Total assets | NOK 396M | +47% |
| Equity | NOK 83,2M | +2% |
| Employees | 2 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 44 018 | 102 168 | 122 335 | 112 150 | 171 023 | 131 095 | 188 592 | 128 715 | 175 616 | 139 194 | 185 544 | 268 550 | 184 698 | 177 692 | 127 906 | 80 498 |
| Staff expenses | −727 | −759 | −886 | −1 192 | −1 300 | −1 119 | −1 028 | −1 377 | −1 617 | −2 252 | −1 557 | −1 316 | −2 391 | −2 620 | −2 084 | −3 294 |
| EBITDA | 1 534 | 8 997 | 13 405 | 5 025 | 6 221 | 11 026 | 24 051 | 13 885 | 18 179 | 14 849 | 20 288 | 31 307 | 36 695 | 17 938 | 1 095 | −1 225 |
| Depreciation & amort. | −0 | −0 | −0 | −114 | −101 | −106 | −16 | −37 | −98 | −91 | −91 | −91 | −100 | −49 | −0 | −0 |
| EBIT | 1 534 | 8 997 | 13 405 | 4 912 | 6 121 | 10 919 | 24 035 | 13 848 | 18 081 | 14 758 | 20 196 | 31 216 | 36 595 | 17 889 | 1 095 | −1 225 |
| Net financials | −648 | −696 | −303 | −205 | 6 089 | 15 155 | 2 916 | 1 178 | 1 149 | 871 | 1 087 | 619 | 834 | 1 778 | 2 769 | 3 250 |
| Profit before tax | 886 | 8 300 | 13 102 | 4 706 | 12 210 | 26 074 | 26 951 | 15 026 | 19 230 | 15 629 | 21 283 | 31 835 | 37 428 | 19 667 | 3 864 | 2 025 |
| Tax | 253 | 2 178 | 4 798 | 1 892 | 1 818 | 3 410 | 7 023 | 3 816 | 4 650 | 3 687 | 4 704 | 7 107 | 8 272 | 4 322 | 837 | 442 |
| Net profit | 632 | 6 123 | 8 305 | 2 814 | 10 392 | 22 664 | 19 928 | 11 210 | 14 579 | 11 943 | 16 579 | 24 728 | 29 157 | 15 345 | 3 027 | 1 582 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 71 116 | 83 935 | 79 021 | 116 941 | 126 376 | 147 536 | 121 122 | 147 335 | 221 808 | 209 496 | 255 682 | 190 727 | 181 380 | 247 014 | 269 851 | 395 964 |
| Equity | 4 536 | 11 437 | 20 541 | 23 356 | 31 614 | 45 323 | 50 506 | 57 216 | 66 475 | 69 178 | 71 717 | 71 173 | 71 862 | 78 627 | 81 654 | 83 236 |
| Long-term debt | 41 107 | 60 746 | 43 574 | 5 880 | 73 783 | 93 605 | 0 | 7 500 | 34 832 | 20 700 | 28 200 | 28 200 | 43 176 | 28 429 | 33 306 | 104 357 |
| Short-term debt | 25 473 | 11 753 | 14 905 | 87 706 | 20 980 | 8 608 | 70 616 | 82 619 | 120 501 | 119 618 | 155 765 | 91 354 | 66 342 | 139 958 | 154 891 | 208 371 |
| Total debt | 66 580 | 72 498 | 58 479 | 93 586 | 94 762 | 102 213 | 70 616 | 90 119 | 155 333 | 140 318 | 183 965 | 119 554 | 109 518 | 168 387 | 188 197 | 312 728 |
| 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 | 2021 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Trysilhus As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Maren Lier Jensen | Chief Executive Officer | 0 companies |
| Ingar Grønli | Board of Directors | 0 companies |
| Sindre Jordanger | Chairman | 0 companies |
| Espen Fjeld | Board of Directors | 0 companies |
| Cathrine Schiøll Heneide | Board of Directors | 0 companies |
| Kjetil Jordanger | Chairman | 0 companies |
| Geir Arnøy | Board of Directors | 0 companies |