| Revenue | NOK 13,8M | -11% |
| EBITDA | NOK -2M | -118% |
| Net profit | NOK -2,1M | -135% |
| Total assets | NOK 3,3M | -65% |
| Equity | NOK -2,3M | -1072% |
| Employees | 10 | — |
| Item | 2008 | 2009 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8 234 | 11 389 | 11 397 | 11 206 | 10 119 | 9 594 | 11 969 | 15 709 | 20 808 | 20 164 | 20 246 | 7 980 | 11 000 | 12 286 | 15 451 | 13 774 |
| Staff expenses | −1 641 | −2 702 | −3 448 | −4 373 | −4 634 | −4 317 | −4 536 | −6 773 | −9 379 | −9 271 | −9 724 | −4 382 | −7 143 | −7 179 | −7 932 | −9 533 |
| EBITDA | −48 | 1 199 | 1 185 | 506 | −294 | −259 | 1 077 | 1 892 | 1 194 | 2 083 | 390 | −97 | −1 633 | −873 | −901 | −1 967 |
| Depreciation & amort. | −9 | −28 | −82 | −125 | −158 | −93 | −45 | −112 | −189 | −218 | −215 | −182 | −99 | −35 | −26 | −12 |
| EBIT | −57 | 1 171 | 1 104 | 381 | −453 | −352 | 1 032 | 1 781 | 1 004 | 1 864 | 175 | −280 | −1 732 | −909 | −927 | −1 978 |
| Net financials | −2 | −4 | 7 | 12 | 5 | −9 | 1 | −11 | −2 | 9 | 5 | 6 | −2 | −39 | 47 | −89 |
| Profit before tax | −60 | 1 166 | 1 110 | 393 | −447 | −361 | 1 032 | 1 770 | 1 003 | 1 873 | 180 | −274 | −1 734 | −947 | −880 | −2 067 |
| Tax | 35 | 309 | 312 | 120 | −111 | −97 | 282 | 445 | 114 | 310 | 40 | −18 | −0 | −0 | −0 | −0 |
| Net profit | −95 | 857 | 798 | 272 | −337 | −264 | 751 | 1 325 | 888 | 1 563 | 140 | −256 | −1 734 | −947 | −880 | −2 067 |
| Item | 2008 | 2009 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 234 | 2 137 | 3 289 | 3 228 | 3 513 | 2 682 | 4 207 | 5 599 | 6 575 | 6 244 | 5 471 | 5 335 | 4 600 | 7 892 | 9 262 | 3 255 |
| Equity | 5 | 262 | 1 476 | 1 496 | 1 159 | 895 | 1 467 | 2 620 | 2 708 | 3 734 | 3 624 | 3 369 | 1 634 | 687 | −193 | −2 260 |
| Long-term debt | −125 | 0 | 0 | 0 | 0 | 0 | 594 | 25 | 105 | 0 | 0 | 0 | 0 | 539 | 1 645 | 1 288 |
| Short-term debt | 1 104 | 1 873 | 1 813 | 1 732 | 2 353 | 1 787 | 2 146 | 2 954 | 3 762 | 2 510 | 1 847 | 1 966 | 2 965 | 6 666 | 7 810 | 4 227 |
| Total debt | 1 104 | 1 875 | 1 813 | 1 732 | 2 353 | 1 787 | 2 739 | 2 979 | 3 867 | 2 510 | 1 847 | 1 966 | 2 965 | 7 204 | 9 455 | 5 515 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MR Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Macro Group As | Company | 72.2% | 72.2% | 2024 |
| Individual | 10.4% | 10.4% | 2024 | |
| Individual | 8.7% | 8.7% | 2024 | |
| Individual | 8.7% | 8.7% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Marthe Rønning-Haakensen | Chief Executive Officer | 0 companies |
| Mads Astrup Rønning | Chairman | 0 companies |