| Revenue | NOK 17,3M | +7% |
| EBITDA | NOK 3,1M | -19% |
| Net profit | NOK 2,1M | -24% |
| Total assets | NOK 9,7M | +5% |
| Equity | NOK 4,3M | -19% |
| Employees | 30 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3 408 | 4 184 | 5 004 | 5 726 | 5 806 | 5 189 | 5 321 | 5 198 | 5 111 | 5 235 | 10 215 | 10 847 | 10 090 | 7 624 | 10 161 | 13 437 | 16 169 | 17 284 |
| Staff expenses | −1 421 | −1 797 | −1 806 | −1 899 | −2 198 | −2 557 | −2 456 | −2 385 | −2 248 | −2 411 | −4 162 | −4 511 | −2 897 | −2 786 | −4 919 | −5 523 | −6 248 | −7 708 |
| EBITDA | −655 | −250 | 269 | 775 | 684 | −244 | 677 | 470 | 523 | 477 | 1 090 | 1 386 | 3 172 | 847 | 535 | 2 377 | 3 819 | 3 110 |
| Depreciation & amort. | −963 | −579 | −575 | −585 | −592 | −606 | −606 | −594 | −586 | −543 | −396 | −449 | −1 246 | −909 | −261 | −387 | −465 | −505 |
| EBIT | −1 617 | −829 | −305 | 190 | 93 | −850 | 72 | −124 | −63 | −67 | 695 | 938 | 1 926 | −62 | 274 | 1 990 | 3 354 | 2 605 |
| Net financials | −224 | −153 | −4 | −67 | 167 | 0 | −1 | −5 | −7 | 1 | −23 | −14 | −16 | −17 | −19 | 68 | 79 | 92 |
| Profit before tax | −1 841 | −982 | −309 | 123 | 259 | −850 | 71 | −129 | −70 | −66 | 672 | 924 | 1 910 | −79 | 255 | 2 058 | 3 432 | 2 697 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | 662 | 598 |
| Net profit | −1 841 | −982 | −309 | 123 | 259 | −850 | 71 | −129 | −70 | −66 | 672 | 924 | 1 910 | −79 | 255 | 2 058 | 2 770 | 2 098 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7 647 | 6 956 | 6 693 | 6 421 | 6 032 | 5 202 | 5 049 | 4 094 | 3 979 | 4 012 | 5 689 | 5 565 | 6 802 | 6 839 | 7 016 | 9 973 | 9 210 | 9 709 |
| Equity | 136 | −846 | −875 | −753 | −493 | −1 343 | −132 | −261 | −331 | −397 | 918 | 1 842 | 3 752 | 3 673 | 3 928 | 5 986 | 5 266 | 4 264 |
| Long-term debt | 6 893 | 0 | 0 | 0 | 6 020 | 5 981 | 4 691 | 3 791 | 3 666 | 3 146 | 2 811 | 1 796 | 1 571 | 1 121 | 221 | 0 | 115 | 121 |
| Short-term debt | 618 | 715 | 506 | 491 | 505 | 565 | 490 | 565 | 643 | 1 262 | 1 959 | 1 926 | 1 478 | 2 044 | 2 866 | 3 987 | 3 830 | 5 324 |
| Total debt | 7 511 | 7 802 | 7 569 | 7 174 | 6 525 | 6 546 | 5 181 | 4 356 | 4 309 | 4 409 | 4 770 | 3 723 | 3 049 | 3 165 | 3 088 | 3 987 | 3 945 | 5 445 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MØ Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Megg Holding As | Company | 30.0% | 30.0% | 2024 |
| Individual | 22.4% | 22.4% | 2024 | |
| Individual | 15.8% | 15.8% | 2024 | |
| Individual | 6.2% | 6.2% | 2023 | |
| Individual | 2.0% | 2.0% | 2024 | |
| Individual | 2.0% | 2.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Marianne Ørstavik Stien | Chief Executive Officer | 0 companies |
| Ole Norum | Board of Directors | 0 companies |