| Revenue | NOK 15,5M | -17% |
| EBITDA | NOK 89K | -87% |
| Net profit | NOK -483K | -6643% |
| Total assets | NOK 9M | -22% |
| Equity | NOK 1,3M | -28% |
| Employees | 7 | — |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 14 952 | 10 344 | 5 402 | 4 872 | 7 144 | 9 836 | 8 527 | 11 015 | 17 631 | 23 512 | 17 734 | 17 682 | 19 889 | 19 875 | 18 581 | 15 499 |
| Staff expenses | −699 | −1 707 | −2 028 | −1 988 | −3 633 | −4 892 | −5 530 | −6 916 | −9 866 | −13 550 | −10 364 | −10 858 | −14 186 | −14 529 | −13 906 | −10 810 |
| EBITDA | 516 | 3 249 | 2 417 | 1 146 | 2 088 | 3 736 | 1 525 | 1 916 | 3 957 | 3 933 | 1 848 | 2 372 | 695 | 723 | 696 | 89 |
| Depreciation & amort. | −0 | −0 | −0 | −15 | −15 | −330 | −320 | −267 | −456 | −308 | −370 | −459 | −620 | −747 | −654 | −536 |
| EBIT | 516 | 3 249 | 2 417 | 1 131 | 2 073 | 3 406 | 1 205 | 1 649 | 3 501 | 3 625 | 1 478 | 1 914 | 75 | −23 | 42 | −447 |
| Net financials | −321 | −31 | −13 | −818 | −376 | −67 | −50 | −26 | −112 | −51 | −2 | −49 | −57 | −63 | −51 | −71 |
| Profit before tax | 195 | 3 218 | 2 404 | 313 | 1 697 | 3 339 | 1 155 | 1 623 | 3 389 | 3 574 | 1 476 | 1 864 | 18 | −86 | −9 | −517 |
| Tax | −0 | 700 | 681 | 113 | 498 | 909 | 305 | 404 | 806 | 819 | 325 | 410 | 4 | −13 | −2 | −34 |
| Net profit | 195 | 2 518 | 1 723 | 200 | 1 200 | 2 430 | 849 | 1 219 | 2 583 | 2 755 | 1 151 | 1 454 | 14 | −73 | −7 | −483 |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10 165 | 11 596 | 18 481 | 9 235 | 5 618 | 7 425 | 5 612 | 7 007 | 10 127 | 10 696 | 8 054 | 10 052 | 10 376 | 11 364 | 11 549 | 9 049 |
| Equity | −756 | 1 160 | 1 848 | 1 671 | 1 771 | 1 771 | 1 846 | 1 865 | 1 865 | 1 867 | 1 958 | 2 021 | 2 035 | 1 845 | 1 739 | 1 256 |
| Long-term debt | 0 | 0 | 0 | 4 904 | 1 388 | 1 272 | 1 113 | 1 510 | 2 162 | 1 230 | 1 293 | 1 721 | 2 006 | 4 238 | 4 570 | 4 595 |
| Short-term debt | 10 921 | 5 424 | 3 629 | 2 659 | 2 460 | 4 382 | 2 653 | 3 632 | 6 099 | 7 599 | 4 804 | 6 310 | 6 336 | 5 281 | 5 240 | 3 199 |
| Total debt | 10 921 | 10 437 | 16 633 | 7 563 | 3 847 | 5 653 | 3 766 | 5 142 | 8 261 | 8 830 | 6 096 | 8 031 | 8 342 | 9 519 | 9 810 | 7 794 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ME Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2007 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
M3 Holding As | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Marius Erik Falster | Chief Executive Officer | 0 companies |
| Marius Bjelland | Chairman | 0 companies |
| Martin Siem | Board of Directors | 0 companies |