| Revenue | NOK 21,1M | +36% |
| EBITDA | NOK -1,4M | +57% |
| Net profit | NOK -2M | +30% |
| Total assets | NOK 8M | -26% |
| Equity | NOK 890K | -52% |
| Employees | 3 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6 492 | 8 913 | 11 950 | 10 646 | 10 100 | 11 085 | 10 859 | 11 071 | 12 388 | 13 154 | 16 245 | 17 111 | 12 766 | 20 887 | 15 454 | 21 094 |
| Staff expenses | −749 | −1 187 | −1 399 | −1 461 | −2 135 | −1 938 | −1 941 | −2 071 | −1 970 | −2 227 | −2 277 | −2 417 | −1 860 | −2 588 | −3 080 | −4 614 |
| EBITDA | 371 | 313 | 936 | 1 063 | 672 | 200 | 25 | 692 | −27 | −110 | 598 | 869 | −138 | 1 417 | −3 178 | −1 360 |
| Depreciation & amort. | −94 | −126 | −138 | −110 | −0 | −44 | −58 | −174 | −208 | −221 | −163 | −125 | −40 | −48 | −48 | −55 |
| EBIT | 277 | 187 | 798 | 952 | 672 | 156 | −33 | 518 | −235 | −331 | 435 | 744 | −178 | 1 369 | −3 226 | −1 415 |
| Net financials | −190 | −21 | 24 | 20 | 0 | −152 | −138 | −186 | −47 | −207 | −76 | −172 | −228 | −17 | −174 | −543 |
| Profit before tax | 86 | 166 | 821 | 972 | 784 | 4 | −171 | 332 | −282 | −539 | 359 | 571 | −406 | 1 351 | −3 400 | −1 958 |
| Tax | 36 | 58 | 253 | 291 | 213 | 1 | −0 | 63 | −0 | −0 | −0 | 80 | −0 | 171 | −608 | −0 |
| Net profit | 50 | 108 | 568 | 682 | 571 | 4 | −171 | 269 | −282 | −539 | 359 | 491 | −406 | 1 181 | −2 792 | −1 958 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3 056 | 1 990 | 3 542 | 4 844 | 4 741 | 4 806 | 4 790 | 5 764 | 5 763 | 5 058 | 7 107 | 7 375 | 6 504 | 8 371 | 10 807 | 7 979 |
| Equity | 150 | 258 | 726 | 1 308 | 1 780 | 1 783 | 1 612 | 1 881 | 1 599 | 1 060 | 1 419 | 1 910 | 1 504 | 2 485 | 1 848 | 890 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 474 | 349 | 1 223 | 903 | 735 | 1 530 | 1 293 | 3 246 | 2 203 |
| Short-term debt | 1 897 | 1 551 | 2 761 | 3 536 | 2 962 | 2 804 | 3 005 | 3 409 | 3 816 | 2 775 | 4 785 | 4 730 | 3 470 | 4 593 | 5 713 | 4 886 |
| Total debt | 2 906 | 1 732 | 2 815 | 3 536 | 2 962 | 3 023 | 3 177 | 3 883 | 4 165 | 3 998 | 5 688 | 5 465 | 5 000 | 5 886 | 8 959 | 7 089 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KA Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
MK Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Medu As | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Knut Anders Wendel Olborg | Chief Executive Officer | 0 companies |
| May Kristin Svenkerud | Chief Executive Officer | 0 companies |
| Atle Schjøtt | Chairman | 0 companies |
| Thorbjørn Sletten Torp | Board of Directors | 0 companies |
| Torkild Stenbock | Chairman | 0 companies |
| Anders Rabben Kjøde | Board of Directors | 0 companies |
| Svein-Erik Hegstad | Board of Directors | 0 companies |
| Tore Borkø | Board of Directors | 0 companies |