| Revenue | NOK 32,7M | -22% |
| EBITDA | NOK -2M | -1503% |
| Net profit | NOK -2,8M | -610% |
| Total assets | NOK 15,7M | +31% |
| Equity | NOK -1,5M | -224% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 067 | 911 | 1 607 | 3 196 | 7 971 | 12 248 | 11 768 | 8 477 | 8 661 | 3 846 | 16 881 | 40 297 | 42 080 | 32 722 |
| Staff expenses | −731 | −744 | −1 035 | −1 814 | −5 273 | −4 407 | −5 377 | −4 287 | −3 339 | −3 059 | −4 580 | −5 397 | −12 204 | −9 499 |
| EBITDA | 145 | −44 | 169 | 612 | 467 | 179 | 154 | 1 054 | 685 | −760 | −804 | 1 489 | −124 | −1 989 |
| Depreciation & amort. | −20 | −20 | −33 | −46 | −130 | −340 | −507 | −539 | −487 | −609 | −571 | −522 | −855 | −865 |
| EBIT | 125 | −64 | 136 | 567 | 337 | −161 | −353 | 515 | 198 | −1 369 | −1 376 | 967 | −979 | −2 854 |
| Net financials | 0 | −0 | 1 | 0 | 2 | −62 | −154 | −129 | −50 | −97 | −159 | −156 | 1 527 | −726 |
| Profit before tax | 125 | −64 | 136 | 567 | 339 | −223 | −507 | 386 | 148 | −1 466 | −1 535 | 811 | 548 | −3 580 |
| Tax | 33 | −16 | 36 | 159 | 103 | −14 | −0 | −0 | −0 | −0 | −0 | −837 | −1 | −781 |
| Net profit | 92 | −48 | 100 | 408 | 236 | −209 | −507 | 386 | 148 | −1 466 | −1 535 | 1 648 | 549 | −2 799 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 381 | 349 | 582 | 1 361 | 2 285 | 4 629 | 5 034 | 3 765 | 3 974 | 3 398 | 14 205 | 42 164 | 12 006 | 15 727 |
| Equity | 192 | 144 | 244 | 652 | 588 | 379 | −128 | 258 | 406 | −1 059 | −945 | 703 | 1 252 | −1 547 |
| Long-term debt | 1 | 0 | 0 | 3 | 14 | 0 | 0 | 0 | 0 | 270 | 2 286 | 2 103 | 1 721 | 1 540 |
| Short-term debt | 189 | 205 | 338 | 705 | 1 683 | 4 250 | 5 163 | 3 507 | 3 568 | 4 188 | 12 864 | 39 358 | 9 033 | 15 734 |
| Total debt | 189 | 205 | 339 | 708 | 1 697 | 4 250 | 5 163 | 3 507 | 3 568 | 4 458 | 15 150 | 41 461 | 10 754 | 17 274 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Sørensen | Chief Executive Officer | 0 companies |
| Danny Van Zalingen | Board of Directors | 0 companies |
| Tor Anders Aasen | Chairman | 0 companies |
| Øystein Bondevik | Board of Directors | 0 companies |
| Cornelis Zuur | Board of Directors | 0 companies |
| Arjan Ros | Board of Directors | 0 companies |
| Gerbrand August Wijnand Van Aalst | Chairman | 0 companies |