| Revenue | NOK 0 | — |
| EBITDA | NOK -87K | +91% |
| Net profit | NOK -4,8M | +68% |
| Total assets | NOK 6,5M | +0% |
| Equity | NOK -145,1M | -3% |
| Employees | 0 | — |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 288 | 862 | 0 | 0 | 0 | 0 | 225 | 0 | 0 | 0 | 0 | 4 | 0 | 0 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | −385 | 698 | −116 | −921 | −428 | −3 131 | −4 740 | −6 764 | −4 932 | −31 783 | −198 | −131 | −924 | −87 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | −385 | 698 | −116 | −921 | −428 | −3 131 | −4 740 | −6 764 | −4 932 | −31 783 | −198 | −131 | −924 | −87 |
| Net financials | −12 370 | −60 560 | 4 866 | −22 542 | 5 455 | −7 488 | 15 602 | 45 031 | −187 879 | −7 075 | −2 687 | −11 327 | −14 324 | −4 734 |
| Profit before tax | −12 755 | −59 861 | 4 750 | −23 463 | 5 027 | −10 619 | 10 861 | 38 267 | −192 811 | −38 857 | −2 885 | −11 458 | −15 249 | −4 821 |
| Tax | −1 537 | −2 923 | 1 647 | 897 | 1 646 | 3 912 | 654 | 251 | 1 556 | −0 | −0 | −0 | −0 | −0 |
| Net profit | −11 218 | −56 939 | 3 103 | −24 360 | 3 381 | −14 532 | 10 208 | 38 016 | −194 367 | −38 857 | −2 885 | −11 458 | −15 249 | −4 821 |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 275 591 | 228 498 | 270 145 | 259 063 | 310 553 | 297 588 | 308 197 | 240 194 | 47 652 | 44 766 | 50 100 | 49 835 | 6 471 | 6 471 |
| Equity | 48 926 | −8 013 | 65 090 | 80 596 | 83 976 | 69 445 | 79 653 | 117 669 | −76 698 | −110 680 | −113 564 | −125 023 | −140 271 | −145 093 |
| Long-term debt | 222 265 | 232 256 | 185 210 | 168 623 | 219 577 | 220 667 | 220 250 | 114 699 | 114 649 | 110 041 | 116 717 | 116 676 | 105 339 | 105 480 |
| Short-term debt | 4 400 | 4 255 | 19 845 | 9 845 | 7 000 | 7 477 | 8 295 | 7 826 | 9 701 | 45 405 | 46 947 | 58 181 | 41 403 | 46 083 |
| Total debt | 226 665 | 236 510 | 205 055 | 178 468 | 226 577 | 228 143 | 228 545 | 122 525 | 124 350 | 155 446 | 163 664 | 174 857 | 146 742 | 151 563 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Staur Holding As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Lilleberg | Chief Executive Officer | 0 companies |
| Bernt Eivind Østhus | Board of Directors | 0 companies |
| Agnar Bjørn Østhus | Chairman | 0 companies |
| Gerd Østhus | Board of Directors | 0 companies |
| Leif Ove Voster | Board of Directors | 0 companies |