| Revenue | NOK 2,3M | +5% |
| EBITDA | NOK 48K | +54% |
| Net profit | NOK 37K | +1062% |
| Total assets | NOK 295K | +9% |
| Equity | NOK -5,1M | +1% |
| Employees | 6 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 188 | 1 389 | 1 518 | 2 458 | 3 114 | 2 721 | 2 426 | 2 684 | 2 062 | 1 710 | 2 196 | 1 738 | 2 044 | 2 006 | 1 913 | 2 202 | 2 303 |
| Staff expenses | −146 | −586 | −624 | −1 272 | −1 322 | −1 340 | −1 495 | −1 369 | −797 | −590 | −1 166 | −996 | −787 | −864 | −796 | −913 | −940 |
| EBITDA | −161 | −177 | −177 | −591 | 89 | −57 | −467 | −542 | −406 | −104 | −1 007 | −560 | −143 | −62 | −16 | 31 | 48 |
| Depreciation & amort. | −15 | −86 | −97 | −223 | −221 | −210 | −180 | −184 | −126 | −88 | −91 | −149 | −14 | −14 | −14 | −12 | −0 |
| EBIT | −177 | −263 | −274 | −815 | −131 | −268 | −646 | −726 | −532 | −192 | −1 098 | −709 | −157 | −76 | −31 | 20 | 48 |
| Net financials | −3 | −15 | −22 | −69 | −31 | −19 | −20 | −19 | −17 | −20 | −16 | −12 | −6 | −0 | 2 | −16 | −11 |
| Profit before tax | −180 | −278 | −296 | −884 | −162 | −286 | −666 | −745 | −549 | −213 | −1 115 | −721 | −163 | −76 | −29 | 3 | 37 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | −180 | −278 | −296 | −884 | −162 | −286 | −666 | −745 | −549 | −213 | −1 115 | −721 | −163 | −76 | −29 | 3 | 37 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 469 | 525 | 440 | 1 555 | 1 213 | 1 085 | 843 | 818 | 640 | 551 | 344 | 306 | 316 | 333 | 294 | 271 | 295 |
| Equity | 20 | −258 | −553 | −1 437 | −606 | −892 | −1 558 | −2 303 | −2 852 | −3 065 | −4 180 | −4 901 | −5 064 | −5 140 | −5 170 | −5 166 | −5 130 |
| Long-term debt | 122 | 520 | 704 | 2 054 | 1 374 | 1 474 | 1 944 | 2 494 | 3 170 | 3 353 | 4 188 | 4 708 | 5 075 | 5 140 | 5 128 | 5 081 | 5 024 |
| Short-term debt | 326 | 263 | 289 | 939 | 444 | 502 | 457 | 627 | 322 | 262 | 335 | 498 | 305 | 333 | 335 | 357 | 400 |
| Total debt | 449 | 782 | 994 | 2 992 | 1 818 | 1 976 | 2 401 | 3 121 | 3 492 | 3 616 | 4 524 | 5 207 | 5 380 | 5 473 | 5 464 | 5 437 | 5 424 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MJ Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Buena Vista As | Company | 59.6% | 59.6% | 2024 |
| Individual | 20.9% | 20.9% | 2024 | |
| Individual | 10.2% | 10.2% | 2024 | |
Pharmore As | Company | 7.5% | 7.5% | 2024 |
| Individual | 1.7% | 1.7% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Jørgensen | Chief Executive Officer | 0 companies |