| Revenue | NOK 5,6M | -33% |
| EBITDA | NOK -812K | -146% |
| Net profit | NOK -1,1M | -176% |
| Total assets | NOK 2,8M | -38% |
| Equity | NOK 442K | -71% |
| Employees | 1 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 15 | 0 | 3 272 | 355 | 236 | 66 | 158 | 0 | 6 | 0 | 0 | 0 | 0 | 0 | 0 | 1 071 | 8 306 | 5 598 |
| Staff expenses | −0 | −0 | −119 | −51 | −0 | −0 | −0 | −0 | 5 | −0 | −0 | −0 | −0 | −0 | −0 | −303 | −1 405 | −1 767 |
| EBITDA | −68 | −50 | −78 | 276 | 172 | 33 | 36 | −30 | −6 | −69 | −9 | −10 | −86 | −7 | −6 | −238 | 1 773 | −812 |
| Depreciation & amort. | −0 | −0 | −2 | −20 | −38 | −42 | −39 | −58 | −59 | −38 | −0 | −0 | −0 | −0 | −27 | −36 | −101 | −132 |
| EBIT | −68 | −50 | −80 | 256 | 134 | −10 | −3 | −88 | −65 | −107 | −9 | −10 | −86 | −7 | −33 | −274 | 1 672 | −945 |
| Net financials | −12 | −231 | −98 | 26 | 435 | 101 | 603 | 0 | 0 | 0 | −0 | 0 | 0 | 0 | 0 | −15 | −141 | −156 |
| Profit before tax | −80 | −281 | −178 | 282 | 569 | 91 | 600 | −87 | −65 | −107 | −9 | −10 | −86 | −7 | −33 | −289 | 1 532 | −1 100 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | 97 | −7 |
| Net profit | −80 | −281 | −178 | 282 | 569 | 91 | 600 | −87 | −65 | −107 | −9 | −10 | −86 | −7 | −33 | −289 | 1 435 | −1 093 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3 450 | 3 057 | 568 | 669 | 691 | 839 | 1 244 | 1 028 | 851 | 670 | 535 | 515 | 429 | 423 | 390 | 1 715 | 4 534 | 2 801 |
| Equity | 120 | −161 | −339 | −57 | 512 | 603 | 1 103 | 1 015 | 751 | 544 | 525 | 515 | 429 | 423 | 390 | 101 | 1 536 | 442 |
| Long-term debt | 0 | 0 | 550 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 515 | 1 963 | 1 814 |
| Short-term debt | 3 331 | 3 218 | 356 | 726 | 180 | 236 | 141 | 13 | 100 | 127 | 10 | 0 | 0 | 0 | 0 | 99 | 1 035 | 544 |
| Total debt | 3 331 | 3 218 | 906 | 726 | 180 | 236 | 141 | 13 | 100 | 127 | 10 | 0 | 0 | 0 | 0 | 1 615 | 2 998 | 2 359 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Massets As | Company | 50.0% | 50.0% | 2023 |
Bogetvedt As | Company | 50.0% | 50.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Ljønes | Chief Executive Officer | 0 companies |
| Karl Vidar Bogetvedt | Chairman | 0 companies |